[KERJAYA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -19.25%
YoY- -42.51%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,828 41,995 41,926 48,802 57,148 158,374 197,534 -62.27%
PBT 16,036 15,046 15,412 17,680 20,908 24,014 24,578 -24.79%
Tax -4,228 -3,552 -3,869 -4,698 -4,832 -401 -1,606 90.77%
NP 11,808 11,494 11,542 12,982 16,076 23,613 22,972 -35.85%
-
NP to SH 11,808 11,494 11,542 12,982 16,076 23,613 22,972 -35.85%
-
Tax Rate 26.37% 23.61% 25.10% 26.57% 23.11% 1.67% 6.53% -
Total Cost 34,020 30,501 30,384 35,820 41,072 134,761 174,562 -66.41%
-
Net Worth 84,472 81,679 81,669 78,981 76,206 72,599 66,230 17.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,630 - - - - - -
Div Payout % - 31.58% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 84,472 81,679 81,669 78,981 76,206 72,599 66,230 17.62%
NOSH 90,830 90,754 90,744 90,783 90,722 90,749 90,726 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.77% 27.37% 27.53% 26.60% 28.13% 14.91% 11.63% -
ROE 13.98% 14.07% 14.13% 16.44% 21.10% 32.53% 34.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.45 46.27 46.20 53.76 62.99 174.52 217.72 -62.30%
EPS 13.00 12.67 12.72 14.30 17.72 26.02 25.32 -35.90%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.90 0.87 0.84 0.80 0.73 17.53%
Adjusted Per Share Value based on latest NOSH - 90,882
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.62 3.31 3.31 3.85 4.51 12.50 15.59 -62.25%
EPS 0.93 0.91 0.91 1.02 1.27 1.86 1.81 -35.87%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0645 0.0644 0.0623 0.0601 0.0573 0.0523 17.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.82 0.74 0.755 0.83 0.80 0.82 0.77 -
P/RPS 1.63 1.60 1.63 1.54 1.27 0.47 0.35 179.13%
P/EPS 6.31 5.84 5.94 5.80 4.51 3.15 3.04 62.79%
EY 15.85 17.11 16.85 17.23 22.15 31.73 32.88 -38.54%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.84 0.95 0.95 1.03 1.05 -11.11%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.825 0.88 0.80 0.81 0.88 0.83 0.82 -
P/RPS 1.64 1.90 1.73 1.51 1.40 0.48 0.38 165.31%
P/EPS 6.35 6.95 6.29 5.66 4.97 3.19 3.24 56.67%
EY 15.76 14.39 15.90 17.65 20.14 31.35 30.88 -36.16%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 0.89 0.93 1.05 1.04 1.12 -14.21%

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