[KERJAYA] QoQ 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- -5.04%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 288,681 259,403 276,919 300,587 283,717 222,644 189,890 32.11%
PBT 38,779 37,738 38,486 38,174 41,673 30,609 23,255 40.49%
Tax -10,063 -8,930 -9,900 -9,324 -11,290 -6,343 -7,403 22.64%
NP 28,716 28,808 28,586 28,850 30,383 24,266 15,852 48.44%
-
NP to SH 28,706 28,805 28,535 28,862 30,393 24,180 16,003 47.47%
-
Tax Rate 25.95% 23.66% 25.72% 24.43% 27.09% 20.72% 31.83% -
Total Cost 259,965 230,595 248,333 271,737 253,334 198,378 174,038 30.57%
-
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 37,831 12,610 24,774 - 24,746 18,560 - -
Div Payout % 131.79% 43.78% 86.82% - 81.42% 76.76% - -
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 9.95% 11.11% 10.32% 9.60% 10.71% 10.90% 8.35% -
ROE 2.30% 2.33% 2.40% 2.46% 2.59% 2.12% 1.41% -
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 22.89 20.57 22.36 24.30 22.93 17.99 15.35 30.42%
EPS 2.28 2.28 2.30 2.33 2.46 1.95 1.29 46.03%
DPS 3.00 1.00 2.00 0.00 2.00 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 22.86 20.54 21.93 23.80 22.47 17.63 15.04 32.09%
EPS 2.27 2.28 2.26 2.29 2.41 1.91 1.27 47.12%
DPS 3.00 1.00 1.96 0.00 1.96 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 5.11 5.59 4.97 4.65 5.28 6.84 7.75 -24.18%
P/EPS 51.40 50.35 48.19 48.42 49.26 62.94 92.01 -32.09%
EY 1.95 1.99 2.08 2.07 2.03 1.59 1.09 47.21%
DY 2.56 0.87 1.80 0.00 1.65 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 5.20 5.49 5.14 4.77 5.15 6.72 7.82 -23.75%
P/EPS 52.28 49.47 49.92 49.71 48.04 61.92 92.79 -31.71%
EY 1.91 2.02 2.00 2.01 2.08 1.62 1.08 46.09%
DY 2.52 0.88 1.74 0.00 1.69 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