[KERJAYA] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 107.36%
YoY- 6.25%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 732,550 606,523 577,506 458,563 339,939 523,536 533,536 5.42%
PBT 95,990 81,714 76,660 59,478 43,661 93,211 88,781 1.30%
Tax -25,144 -20,808 -19,224 -17,249 -11,268 -22,256 -21,227 2.85%
NP 70,846 60,906 57,436 42,229 32,393 70,955 67,554 0.79%
-
NP to SH 70,636 60,982 57,396 42,388 32,389 70,903 67,514 0.75%
-
Tax Rate 26.19% 25.46% 25.08% 29.00% 25.81% 23.88% 23.91% -
Total Cost 661,704 545,617 520,070 416,334 307,546 452,581 465,982 6.01%
-
Net Worth 1,172,776 1,134,944 1,189,172 1,138,377 1,091,467 1,023,722 931,476 3.91%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 63,052 50,442 24,774 - - - 18,629 22.50%
Div Payout % 89.26% 82.72% 43.16% - - - 27.59% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,172,776 1,134,944 1,189,172 1,138,377 1,091,467 1,023,722 931,476 3.91%
NOSH 1,267,207 1,267,207 1,267,207 1,241,968 1,241,968 1,241,968 1,241,968 0.33%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.67% 10.04% 9.95% 9.21% 9.53% 13.55% 12.66% -
ROE 6.02% 5.37% 4.83% 3.72% 2.97% 6.93% 7.25% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 58.09 48.10 46.62 37.06 27.72 42.45 42.96 5.15%
EPS 5.60 4.84 4.63 3.43 2.63 5.74 5.44 0.48%
DPS 5.00 4.00 2.00 0.00 0.00 0.00 1.50 22.19%
NAPS 0.93 0.90 0.96 0.92 0.89 0.83 0.75 3.64%
Adjusted Per Share Value based on latest NOSH - 1,267,207
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 58.01 48.03 45.74 36.32 26.92 41.46 42.25 5.42%
EPS 5.59 4.83 4.55 3.36 2.57 5.62 5.35 0.73%
DPS 4.99 3.99 1.96 0.00 0.00 0.00 1.48 22.43%
NAPS 0.9288 0.8988 0.9418 0.9015 0.8644 0.8107 0.7377 3.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.81 1.06 1.11 1.19 1.07 1.38 1.50 -
P/RPS 3.12 2.20 2.38 3.21 3.86 3.25 3.49 -1.84%
P/EPS 32.31 21.92 23.96 34.74 40.51 24.01 27.59 2.66%
EY 3.09 4.56 4.17 2.88 2.47 4.17 3.62 -2.60%
DY 2.76 3.77 1.80 0.00 0.00 0.00 1.00 18.41%
P/NAPS 1.95 1.18 1.16 1.29 1.20 1.66 2.00 -0.42%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 18/08/23 22/08/22 26/08/21 27/08/20 27/08/19 30/08/18 -
Price 1.89 1.21 1.15 1.20 1.05 1.41 1.44 -
P/RPS 3.25 2.52 2.47 3.24 3.79 3.32 3.35 -0.50%
P/EPS 33.74 25.02 24.82 35.03 39.76 24.53 26.49 4.11%
EY 2.96 4.00 4.03 2.85 2.52 4.08 3.78 -3.99%
DY 2.65 3.31 1.74 0.00 0.00 0.00 1.04 16.85%
P/NAPS 2.03 1.34 1.20 1.30 1.18 1.70 1.92 0.93%

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