[KERJAYA] QoQ Cumulative 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- 33.3%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 968,748 606,523 297,246 1,125,590 836,909 577,506 300,587 118.03%
PBT 128,700 81,714 39,040 153,176 114,398 76,660 38,174 124.67%
Tax -32,180 -20,808 -9,617 -38,217 -28,154 -19,224 -9,324 128.20%
NP 96,520 60,906 29,423 114,959 86,244 57,436 28,850 123.52%
-
NP to SH 96,547 60,982 29,409 114,906 86,201 57,396 28,862 123.50%
-
Tax Rate 25.00% 25.46% 24.63% 24.95% 24.61% 25.08% 24.43% -
Total Cost 872,228 545,617 267,823 1,010,631 750,665 520,070 271,737 117.44%
-
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 75,663 50,442 25,221 75,663 37,831 24,774 - -
Div Payout % 78.37% 82.72% 85.76% 65.85% 43.89% 43.16% - -
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 9.96% 10.04% 9.90% 10.21% 10.31% 9.95% 9.60% -
ROE 8.41% 5.37% 2.62% 9.20% 6.98% 4.83% 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 76.82 48.10 23.57 89.26 66.37 46.62 24.30 115.24%
EPS 7.66 4.84 2.33 9.19 6.92 4.63 2.33 120.93%
DPS 6.00 4.00 2.00 6.00 3.00 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 76.45 47.86 23.46 88.82 66.04 45.57 23.72 118.03%
EPS 7.62 4.81 2.32 9.07 6.80 4.53 2.28 123.37%
DPS 5.97 3.98 1.99 5.97 2.99 1.96 0.00 -
NAPS 0.9056 0.8956 0.8857 0.9852 0.9752 0.9384 0.9272 -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 1.69 2.20 4.88 1.31 1.73 2.38 4.65 -49.04%
P/EPS 16.98 21.92 49.31 12.84 16.82 23.96 48.42 -50.23%
EY 5.89 4.56 2.03 7.79 5.94 4.17 2.07 100.67%
DY 4.62 3.77 1.74 5.13 2.61 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 1.94 2.52 4.71 1.33 1.70 2.47 4.77 -45.07%
P/EPS 19.46 25.02 47.60 13.06 16.53 24.82 49.71 -46.45%
EY 5.14 4.00 2.10 7.66 6.05 4.03 2.01 86.89%
DY 4.03 3.31 1.80 5.04 2.65 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