[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -70.23%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,125,590 836,909 577,506 300,587 964,925 681,208 458,563 81.66%
PBT 153,176 114,398 76,660 38,174 131,762 90,088 59,478 87.56%
Tax -38,217 -28,154 -19,224 -9,324 -34,883 -23,593 -17,249 69.70%
NP 114,959 86,244 57,436 28,850 96,879 66,495 42,229 94.60%
-
NP to SH 114,906 86,201 57,396 28,862 96,962 66,569 42,388 94.06%
-
Tax Rate 24.95% 24.61% 25.08% 24.43% 26.47% 26.19% 29.00% -
Total Cost 1,010,631 750,665 520,070 271,737 868,046 614,713 416,334 80.32%
-
Net Worth 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 6.32%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 75,663 37,831 24,774 - 43,305 18,560 - -
Div Payout % 65.85% 43.89% 43.16% - 44.66% 27.88% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 1,138,350 1,138,377 6.32%
NOSH 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 1.34%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.21% 10.31% 9.95% 9.60% 10.04% 9.76% 9.21% -
ROE 9.20% 6.98% 4.83% 2.46% 8.25% 5.85% 3.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.26 66.37 46.62 24.30 77.99 55.05 37.06 79.39%
EPS 9.19 6.92 4.63 2.33 7.84 5.38 3.43 92.56%
DPS 6.00 3.00 2.00 0.00 3.50 1.50 0.00 -
NAPS 0.99 0.98 0.96 0.95 0.95 0.92 0.92 4.99%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.14 66.28 45.74 23.80 76.42 53.95 36.32 81.65%
EPS 9.10 6.83 4.55 2.29 7.68 5.27 3.36 93.94%
DPS 5.99 3.00 1.96 0.00 3.43 1.47 0.00 -
NAPS 0.9887 0.9787 0.9418 0.9305 0.9309 0.9015 0.9015 6.33%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.17 1.15 1.11 1.13 1.21 1.23 1.19 -
P/RPS 1.31 1.73 2.38 4.65 1.55 2.23 3.21 -44.89%
P/EPS 12.84 16.82 23.96 48.42 15.44 22.86 34.74 -48.40%
EY 7.79 5.94 4.17 2.07 6.48 4.37 2.88 93.78%
DY 5.13 2.61 1.80 0.00 2.89 1.22 0.00 -
P/NAPS 1.18 1.17 1.16 1.19 1.27 1.34 1.29 -5.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 22/08/22 26/05/22 28/02/22 25/11/21 26/08/21 -
Price 1.19 1.13 1.15 1.16 1.18 1.21 1.20 -
P/RPS 1.33 1.70 2.47 4.77 1.51 2.20 3.24 -44.67%
P/EPS 13.06 16.53 24.82 49.71 15.06 22.49 35.03 -48.10%
EY 7.66 6.05 4.03 2.01 6.64 4.45 2.85 92.96%
DY 5.04 2.65 1.74 0.00 2.97 1.24 0.00 -
P/NAPS 1.20 1.15 1.20 1.22 1.24 1.32 1.30 -5.18%

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