[KERJAYA] QoQ TTM 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- -1.45%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,257,429 1,154,607 1,122,249 1,125,590 1,120,626 1,083,867 996,838 16.72%
PBT 167,479 158,230 154,043 153,177 156,071 148,942 133,711 16.18%
Tax -42,243 -39,801 -38,510 -38,217 -39,444 -36,857 -34,360 14.74%
NP 125,236 118,429 115,533 114,960 116,627 112,085 99,351 16.67%
-
NP to SH 125,254 118,493 115,455 114,908 116,595 111,970 99,438 16.61%
-
Tax Rate 25.22% 25.15% 25.00% 24.95% 25.27% 24.75% 25.70% -
Total Cost 1,132,193 1,036,178 1,006,716 1,010,630 1,003,999 971,782 897,487 16.73%
-
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 113,494 100,884 100,437 75,216 62,131 68,080 43,306 89.97%
Div Payout % 90.61% 85.14% 86.99% 65.46% 53.29% 60.80% 43.55% -
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% 10.26% 10.29% 10.21% 10.41% 10.34% 9.97% -
ROE 10.91% 10.44% 10.29% 9.20% 9.43% 9.42% 8.46% -
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 99.71 91.56 88.99 89.26 88.86 87.50 80.60 15.22%
EPS 9.93 9.40 9.16 9.11 9.25 9.04 8.04 15.09%
DPS 9.00 8.00 8.00 6.00 5.00 5.50 3.50 87.58%
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 99.23 91.11 88.56 88.82 88.43 85.53 78.66 16.73%
EPS 9.88 9.35 9.11 9.07 9.20 8.84 7.85 16.55%
DPS 8.96 7.96 7.93 5.94 4.90 5.37 3.42 89.93%
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 1.30 1.16 1.29 1.31 1.29 1.27 1.40 -4.81%
P/EPS 13.09 11.28 12.56 12.84 12.44 12.28 14.05 -4.60%
EY 7.64 8.86 7.96 7.79 8.04 8.14 7.12 4.80%
DY 6.92 7.55 6.96 5.13 4.35 4.95 3.10 70.71%
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 1.20 1.11 1.18 1.13 1.15 1.16 -
P/RPS 1.49 1.31 1.25 1.32 1.27 1.31 1.44 2.29%
P/EPS 15.00 12.77 12.12 12.95 12.22 12.72 14.43 2.61%
EY 6.67 7.83 8.25 7.72 8.18 7.86 6.93 -2.51%
DY 6.04 6.67 7.21 5.08 4.42 4.78 3.02 58.67%
P/NAPS 1.64 1.33 1.25 1.19 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