[KERJAYA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 98.86%
YoY- 35.41%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 297,246 1,125,590 836,909 577,506 300,587 964,925 681,208 -42.49%
PBT 39,040 153,176 114,398 76,660 38,174 131,762 90,088 -42.76%
Tax -9,617 -38,217 -28,154 -19,224 -9,324 -34,883 -23,593 -45.05%
NP 29,423 114,959 86,244 57,436 28,850 96,879 66,495 -41.96%
-
NP to SH 29,409 114,906 86,201 57,396 28,862 96,962 66,569 -42.02%
-
Tax Rate 24.63% 24.95% 24.61% 25.08% 24.43% 26.47% 26.19% -
Total Cost 267,823 1,010,631 750,665 520,070 271,737 868,046 614,713 -42.55%
-
Net Worth 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 -0.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 25,221 75,663 37,831 24,774 - 43,305 18,560 22.70%
Div Payout % 85.76% 65.85% 43.89% 43.16% - 44.66% 27.88% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 -0.94%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1.35%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.90% 10.21% 10.31% 9.95% 9.60% 10.04% 9.76% -
ROE 2.62% 9.20% 6.98% 4.83% 2.46% 8.25% 5.85% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.57 89.26 66.37 46.62 24.30 77.99 55.05 -43.22%
EPS 2.33 9.19 6.92 4.63 2.33 7.84 5.38 -42.78%
DPS 2.00 6.00 3.00 2.00 0.00 3.50 1.50 21.16%
NAPS 0.89 0.99 0.98 0.96 0.95 0.95 0.92 -2.18%
Adjusted Per Share Value based on latest NOSH - 1,267,207
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.54 89.14 66.28 45.74 23.80 76.42 53.95 -42.50%
EPS 2.33 9.10 6.83 4.55 2.29 7.68 5.27 -41.99%
DPS 2.00 5.99 3.00 1.96 0.00 3.43 1.47 22.80%
NAPS 0.8888 0.9887 0.9787 0.9418 0.9305 0.9309 0.9015 -0.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.15 1.17 1.15 1.11 1.13 1.21 1.23 -
P/RPS 4.88 1.31 1.73 2.38 4.65 1.55 2.23 68.63%
P/EPS 49.31 12.84 16.82 23.96 48.42 15.44 22.86 67.02%
EY 2.03 7.79 5.94 4.17 2.07 6.48 4.37 -40.04%
DY 1.74 5.13 2.61 1.80 0.00 2.89 1.22 26.73%
P/NAPS 1.29 1.18 1.17 1.16 1.19 1.27 1.34 -2.50%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 27/02/23 29/11/22 22/08/22 26/05/22 28/02/22 25/11/21 -
Price 1.11 1.19 1.13 1.15 1.16 1.18 1.21 -
P/RPS 4.71 1.33 1.70 2.47 4.77 1.51 2.20 66.18%
P/EPS 47.60 13.06 16.53 24.82 49.71 15.06 22.49 64.92%
EY 2.10 7.66 6.05 4.03 2.01 6.64 4.45 -39.41%
DY 1.80 5.04 2.65 1.74 0.00 2.97 1.24 28.23%
P/NAPS 1.25 1.20 1.15 1.20 1.22 1.24 1.32 -3.57%

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