[KERJAYA] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -0.34%
YoY- -5.55%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 362,225 309,277 297,246 288,681 259,403 276,919 300,587 13.22%
PBT 46,987 42,673 39,040 38,779 37,738 38,486 38,174 14.83%
Tax -11,372 -11,191 -9,617 -10,063 -8,930 -9,900 -9,324 14.13%
NP 35,615 31,482 29,423 28,716 28,808 28,586 28,850 15.06%
-
NP to SH 35,566 31,573 29,409 28,706 28,805 28,535 28,862 14.92%
-
Tax Rate 24.20% 26.23% 24.63% 25.95% 23.66% 25.72% 24.43% -
Total Cost 326,610 277,795 267,823 259,965 230,595 248,333 271,737 13.03%
-
Net Worth 1,147,555 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 -1.55%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 25,221 25,221 25,221 37,831 12,610 24,774 - -
Div Payout % 70.91% 79.88% 85.76% 131.79% 43.78% 86.82% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,147,555 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 -1.55%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,241,968 1.34%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.83% 10.18% 9.90% 9.95% 11.11% 10.32% 9.60% -
ROE 3.10% 2.78% 2.62% 2.30% 2.33% 2.40% 2.46% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.72 24.53 23.57 22.89 20.57 22.36 24.30 11.77%
EPS 2.82 2.50 2.33 2.28 2.28 2.30 2.33 13.55%
DPS 2.00 2.00 2.00 3.00 1.00 2.00 0.00 -
NAPS 0.91 0.90 0.89 0.99 0.98 0.96 0.95 -2.82%
Adjusted Per Share Value based on latest NOSH - 1,267,207
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.69 24.49 23.54 22.86 20.54 21.93 23.80 13.25%
EPS 2.82 2.50 2.33 2.27 2.28 2.26 2.29 14.87%
DPS 2.00 2.00 2.00 3.00 1.00 1.96 0.00 -
NAPS 0.9088 0.8988 0.8888 0.9887 0.9787 0.9418 0.9305 -1.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.30 1.06 1.15 1.17 1.15 1.11 1.13 -
P/RPS 4.53 4.32 4.88 5.11 5.59 4.97 4.65 -1.72%
P/EPS 46.09 42.34 49.31 51.40 50.35 48.19 48.42 -3.23%
EY 2.17 2.36 2.03 1.95 1.99 2.08 2.07 3.19%
DY 1.54 1.89 1.74 2.56 0.87 1.80 0.00 -
P/NAPS 1.43 1.18 1.29 1.18 1.17 1.16 1.19 13.01%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 18/08/23 23/05/23 27/02/23 29/11/22 22/08/22 26/05/22 -
Price 1.49 1.21 1.11 1.19 1.13 1.15 1.16 -
P/RPS 5.19 4.93 4.71 5.20 5.49 5.14 4.77 5.78%
P/EPS 52.83 48.33 47.60 52.28 49.47 49.92 49.71 4.13%
EY 1.89 2.07 2.10 1.91 2.02 2.00 2.01 -4.01%
DY 1.34 1.65 1.80 2.52 0.88 1.74 0.00 -
P/NAPS 1.64 1.34 1.25 1.20 1.15 1.20 1.22 21.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment