[KERJAYA] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 309,277 297,246 288,681 259,403 276,919 300,587 283,717 5.94% QoQ % 4.05% 2.97% 11.29% -6.33% -7.87% 5.95% - Horiz. % 109.01% 104.77% 101.75% 91.43% 97.60% 105.95% 100.00%
PBT 42,673 39,040 38,779 37,738 38,486 38,174 41,673 1.60% QoQ % 9.31% 0.67% 2.76% -1.94% 0.82% -8.40% - Horiz. % 102.40% 93.68% 93.06% 90.56% 92.35% 91.60% 100.00%
Tax -11,191 -9,617 -10,063 -8,930 -9,900 -9,324 -11,290 -0.59% QoQ % -16.37% 4.43% -12.69% 9.80% -6.18% 17.41% - Horiz. % 99.12% 85.18% 89.13% 79.10% 87.69% 82.59% 100.00%
NP 31,482 29,423 28,716 28,808 28,586 28,850 30,383 2.40% QoQ % 7.00% 2.46% -0.32% 0.78% -0.92% -5.05% - Horiz. % 103.62% 96.84% 94.51% 94.82% 94.09% 94.95% 100.00%
NP to SH 31,573 29,409 28,706 28,805 28,535 28,862 30,393 2.58% QoQ % 7.36% 2.45% -0.34% 0.95% -1.13% -5.04% - Horiz. % 103.88% 96.76% 94.45% 94.78% 93.89% 94.96% 100.00%
Tax Rate 26.23 % 24.63 % 25.95 % 23.66 % 25.72 % 24.43 % 27.09 % -2.13% QoQ % 6.50% -5.09% 9.68% -8.01% 5.28% -9.82% - Horiz. % 96.83% 90.92% 95.79% 87.34% 94.94% 90.18% 100.00%
Total Cost 277,795 267,823 259,965 230,595 248,333 271,737 253,334 6.36% QoQ % 3.72% 3.02% 12.74% -7.14% -8.61% 7.26% - Horiz. % 109.66% 105.72% 102.62% 91.02% 98.03% 107.26% 100.00%
Net Worth 1,134,944 1,122,334 1,248,439 1,235,829 1,189,172 1,174,945 1,175,441 -2.32% QoQ % 1.12% -10.10% 1.02% 3.92% 1.21% -0.04% - Horiz. % 96.55% 95.48% 106.21% 105.14% 101.17% 99.96% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 25,221 25,221 37,831 12,610 24,774 - 24,746 1.28% QoQ % 0.00% -33.33% 200.00% -49.10% 0.00% 0.00% - Horiz. % 101.92% 101.92% 152.88% 50.96% 100.11% 0.00% 100.00%
Div Payout % 79.88 % 85.76 % 131.79 % 43.78 % 86.82 % - % 81.42 % -1.27% QoQ % -6.86% -34.93% 201.03% -49.57% 0.00% 0.00% - Horiz. % 98.11% 105.33% 161.86% 53.77% 106.63% 0.00% 100.00%
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 -2.32% QoQ % 1.12% -10.10% 1.02% 3.92% 1.21% -0.04% - Horiz. % 96.55% 95.48% 106.21% 105.14% 101.17% 99.96% 100.00%
NOSH 1,261,050 1,261,050 1,261,050 1,261,050 1,238,721 1,236,785 1,237,307 1.28% QoQ % 0.00% 0.00% 0.00% 1.80% 0.16% -0.04% - Horiz. % 101.92% 101.92% 101.92% 101.92% 100.11% 99.96% 100.00%
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 10.18 % 9.90 % 9.95 % 11.11 % 10.32 % 9.60 % 10.71 % -3.34% QoQ % 2.83% -0.50% -10.44% 7.66% 7.50% -10.36% - Horiz. % 95.05% 92.44% 92.90% 103.73% 96.36% 89.64% 100.00%
ROE 2.78 % 2.62 % 2.30 % 2.33 % 2.40 % 2.46 % 2.59 % 4.85% QoQ % 6.11% 13.91% -1.29% -2.92% -2.44% -5.02% - Horiz. % 107.34% 101.16% 88.80% 89.96% 92.66% 94.98% 100.00%
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 24.53 23.57 22.89 20.57 22.36 24.30 22.93 4.61% QoQ % 4.07% 2.97% 11.28% -8.01% -7.98% 5.97% - Horiz. % 106.98% 102.79% 99.83% 89.71% 97.51% 105.97% 100.00%
EPS 2.50 2.33 2.28 2.28 2.30 2.33 2.46 1.08% QoQ % 7.30% 2.19% 0.00% -0.87% -1.29% -5.28% - Horiz. % 101.63% 94.72% 92.68% 92.68% 93.50% 94.72% 100.00%
DPS 2.00 2.00 3.00 1.00 2.00 0.00 2.00 - QoQ % 0.00% -33.33% 200.00% -50.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 150.00% 50.00% 100.00% 0.00% 100.00%
NAPS 0.9000 0.8900 0.9900 0.9800 0.9600 0.9500 0.9500 -3.55% QoQ % 1.12% -10.10% 1.02% 2.08% 1.05% 0.00% - Horiz. % 94.74% 93.68% 104.21% 103.16% 101.05% 100.00% 100.00%
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 24.41 23.46 22.78 20.47 21.85 23.72 22.39 5.94% QoQ % 4.05% 2.99% 11.28% -6.32% -7.88% 5.94% - Horiz. % 109.02% 104.78% 101.74% 91.42% 97.59% 105.94% 100.00%
EPS 2.49 2.32 2.27 2.27 2.25 2.28 2.40 2.49% QoQ % 7.33% 2.20% 0.00% 0.89% -1.32% -5.00% - Horiz. % 103.75% 96.67% 94.58% 94.58% 93.75% 95.00% 100.00%
DPS 1.99 1.99 2.99 1.00 1.96 0.00 1.95 1.37% QoQ % 0.00% -33.44% 199.00% -48.98% 0.00% 0.00% - Horiz. % 102.05% 102.05% 153.33% 51.28% 100.51% 0.00% 100.00%
NAPS 0.8956 0.8857 0.9852 0.9752 0.9384 0.9272 0.9276 -2.32% QoQ % 1.12% -10.10% 1.03% 3.92% 1.21% -0.04% - Horiz. % 96.55% 95.48% 106.21% 105.13% 101.16% 99.96% 100.00%
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 1.0600 1.1500 1.1700 1.1500 1.1100 1.1300 1.2100 -
P/RPS 4.32 4.88 5.11 5.59 4.97 4.65 5.28 -12.55% QoQ % -11.48% -4.50% -8.59% 12.47% 6.88% -11.93% - Horiz. % 81.82% 92.42% 96.78% 105.87% 94.13% 88.07% 100.00%
P/EPS 42.34 49.31 51.40 50.35 48.19 48.42 49.26 -9.62% QoQ % -14.14% -4.07% 2.09% 4.48% -0.48% -1.71% - Horiz. % 85.95% 100.10% 104.34% 102.21% 97.83% 98.29% 100.00%
EY 2.36 2.03 1.95 1.99 2.08 2.07 2.03 10.59% QoQ % 16.26% 4.10% -2.01% -4.33% 0.48% 1.97% - Horiz. % 116.26% 100.00% 96.06% 98.03% 102.46% 101.97% 100.00%
DY 1.89 1.74 2.56 0.87 1.80 0.00 1.65 9.50% QoQ % 8.62% -32.03% 194.25% -51.67% 0.00% 0.00% - Horiz. % 114.55% 105.45% 155.15% 52.73% 109.09% 0.00% 100.00%
P/NAPS 1.18 1.29 1.18 1.17 1.16 1.19 1.27 -4.79% QoQ % -8.53% 9.32% 0.85% 0.86% -2.52% -6.30% - Horiz. % 92.91% 101.57% 92.91% 92.13% 91.34% 93.70% 100.00%
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 1.2100 1.1100 1.1900 1.1300 1.1500 1.1600 1.1800 -
P/RPS 4.93 4.71 5.20 5.49 5.14 4.77 5.15 -2.88% QoQ % 4.67% -9.42% -5.28% 6.81% 7.76% -7.38% - Horiz. % 95.73% 91.46% 100.97% 106.60% 99.81% 92.62% 100.00%
P/EPS 48.33 47.60 52.28 49.47 49.92 49.71 48.04 0.40% QoQ % 1.53% -8.95% 5.68% -0.90% 0.42% 3.48% - Horiz. % 100.60% 99.08% 108.83% 102.98% 103.91% 103.48% 100.00%
EY 2.07 2.10 1.91 2.02 2.00 2.01 2.08 -0.32% QoQ % -1.43% 9.95% -5.45% 1.00% -0.50% -3.37% - Horiz. % 99.52% 100.96% 91.83% 97.12% 96.15% 96.63% 100.00%
DY 1.65 1.80 2.52 0.88 1.74 0.00 1.69 -1.59% QoQ % -8.33% -28.57% 186.36% -49.43% 0.00% 0.00% - Horiz. % 97.63% 106.51% 149.11% 52.07% 102.96% 0.00% 100.00%
P/NAPS 1.34 1.25 1.20 1.15 1.20 1.22 1.24 5.32% QoQ % 7.20% 4.17% 4.35% -4.17% -1.64% -1.61% - Horiz. % 108.06% 100.81% 96.77% 92.74% 96.77% 98.39% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KPGB Results Q3Y2022-Final.pdf 
