[KERJAYA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.13%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,154,607 1,122,249 1,125,590 1,120,626 1,083,867 996,838 964,924 12.74%
PBT 158,230 154,043 153,177 156,071 148,942 133,711 131,762 13.01%
Tax -39,801 -38,510 -38,217 -39,444 -36,857 -34,360 -34,882 9.21%
NP 118,429 115,533 114,960 116,627 112,085 99,351 96,880 14.36%
-
NP to SH 118,493 115,455 114,908 116,595 111,970 99,438 96,963 14.34%
-
Tax Rate 25.15% 25.00% 24.95% 25.27% 24.75% 25.70% 26.47% -
Total Cost 1,036,178 1,006,716 1,010,630 1,003,999 971,782 897,487 868,044 12.56%
-
Net Worth 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 -2.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 100,884 100,437 75,216 62,131 68,080 43,306 43,306 76.00%
Div Payout % 85.14% 86.99% 65.46% 53.29% 60.80% 43.55% 44.66% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 -2.31%
NOSH 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.26% 10.29% 10.21% 10.41% 10.34% 9.97% 10.04% -
ROE 10.44% 10.29% 9.20% 9.43% 9.42% 8.46% 8.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 91.56 88.99 89.26 88.86 87.50 80.60 77.99 11.31%
EPS 9.40 9.16 9.11 9.25 9.04 8.04 7.84 12.89%
DPS 8.00 8.00 6.00 5.00 5.50 3.50 3.50 73.78%
NAPS 0.90 0.89 0.99 0.98 0.96 0.95 0.95 -3.54%
Adjusted Per Share Value based on latest NOSH - 1,267,207
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 91.44 88.88 89.14 88.75 85.84 78.94 76.42 12.74%
EPS 9.38 9.14 9.10 9.23 8.87 7.87 7.68 14.30%
DPS 7.99 7.95 5.96 4.92 5.39 3.43 3.43 75.99%
NAPS 0.8988 0.8888 0.9887 0.9787 0.9418 0.9305 0.9309 -2.31%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.06 1.15 1.17 1.15 1.11 1.13 1.21 -
P/RPS 1.16 1.29 1.31 1.29 1.27 1.40 1.55 -17.61%
P/EPS 11.28 12.56 12.84 12.44 12.28 14.05 15.44 -18.93%
EY 8.86 7.96 7.79 8.04 8.14 7.12 6.48 23.25%
DY 7.55 6.96 5.13 4.35 4.95 3.10 2.89 90.01%
P/NAPS 1.18 1.29 1.18 1.17 1.16 1.19 1.27 -4.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 23/05/23 27/02/23 29/11/22 22/08/22 26/05/22 28/02/22 -
Price 1.20 1.11 1.18 1.13 1.15 1.16 1.17 -
P/RPS 1.31 1.25 1.32 1.27 1.31 1.44 1.50 -8.65%
P/EPS 12.77 12.12 12.95 12.22 12.72 14.43 14.93 -9.91%
EY 7.83 8.25 7.72 8.18 7.86 6.93 6.70 10.98%
DY 6.67 7.21 5.08 4.42 4.78 3.02 2.99 70.97%
P/NAPS 1.33 1.25 1.19 1.15 1.20 1.22 1.23 5.36%

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