[KERJAYA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.54%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,676 15,448 62,246 47,003 30,068 11,457 41,995 -5.35%
PBT 9,809 4,960 20,392 15,167 10,099 4,009 15,046 -24.87%
Tax -2,570 -1,288 -5,332 -3,962 -2,705 -1,057 -3,552 -19.45%
NP 7,239 3,672 15,060 11,205 7,394 2,952 11,494 -26.58%
-
NP to SH 7,239 3,672 15,060 11,205 7,394 2,952 11,494 -26.58%
-
Tax Rate 26.20% 25.97% 26.15% 26.12% 26.78% 26.37% 23.61% -
Total Cost 31,437 11,776 47,186 35,798 22,674 8,505 30,501 2.04%
-
Net Worth 98,878 97,919 93,444 89,821 88,909 84,472 81,679 13.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,721 2,721 - - 3,630 -
Div Payout % - - 18.07% 24.29% - - 31.58% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 98,878 97,919 93,444 89,821 88,909 84,472 81,679 13.62%
NOSH 90,714 90,666 90,722 90,728 90,723 90,830 90,754 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.72% 23.77% 24.19% 23.84% 24.59% 25.77% 27.37% -
ROE 7.32% 3.75% 16.12% 12.47% 8.32% 3.49% 14.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.63 17.04 68.61 51.81 33.14 12.61 46.27 -5.33%
EPS 7.98 4.05 16.60 12.35 8.15 3.25 12.67 -26.58%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 4.00 -
NAPS 1.09 1.08 1.03 0.99 0.98 0.93 0.90 13.66%
Adjusted Per Share Value based on latest NOSH - 90,738
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.05 1.22 4.91 3.71 2.37 0.90 3.31 -5.32%
EPS 0.57 0.29 1.19 0.88 0.58 0.23 0.91 -26.85%
DPS 0.00 0.00 0.21 0.21 0.00 0.00 0.29 -
NAPS 0.078 0.0773 0.0737 0.0709 0.0702 0.0667 0.0645 13.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.59 1.56 0.99 1.28 0.92 0.82 0.74 -
P/RPS 3.73 9.16 1.44 2.47 2.78 6.50 1.60 76.08%
P/EPS 19.92 38.52 5.96 10.36 11.29 25.23 5.84 127.10%
EY 5.02 2.60 16.77 9.65 8.86 3.96 17.11 -55.94%
DY 0.00 0.00 3.03 2.34 0.00 0.00 5.41 -
P/NAPS 1.46 1.44 0.96 1.29 0.94 0.88 0.82 47.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 25/02/14 -
Price 1.17 1.64 1.38 1.10 0.95 0.825 0.88 -
P/RPS 2.74 9.63 2.01 2.12 2.87 6.54 1.90 27.72%
P/EPS 14.66 40.49 8.31 8.91 11.66 25.38 6.95 64.69%
EY 6.82 2.47 12.03 11.23 8.58 3.94 14.39 -39.29%
DY 0.00 0.00 2.17 2.73 0.00 0.00 4.55 -
P/NAPS 1.07 1.52 1.34 1.11 0.97 0.89 0.98 6.04%

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