[KERJAYA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.98%
YoY- -30.71%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,995 31,445 24,401 14,287 158,374 148,151 126,084 -51.85%
PBT 15,046 11,559 8,840 5,227 24,014 18,434 12,276 14.48%
Tax -3,552 -2,902 -2,349 -1,208 -401 -1,205 -986 134.44%
NP 11,494 8,657 6,491 4,019 23,613 17,229 11,290 1.19%
-
NP to SH 11,494 8,657 6,491 4,019 23,613 17,229 11,290 1.19%
-
Tax Rate 23.61% 25.11% 26.57% 23.11% 1.67% 6.54% 8.03% -
Total Cost 30,501 22,788 17,910 10,268 134,761 130,922 114,794 -58.57%
-
Net Worth 81,679 81,669 78,981 76,206 72,599 66,230 60,806 21.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,630 - - - - - - -
Div Payout % 31.58% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 81,679 81,669 78,981 76,206 72,599 66,230 60,806 21.67%
NOSH 90,754 90,744 90,783 90,722 90,749 90,726 90,755 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.37% 27.53% 26.60% 28.13% 14.91% 11.63% 8.95% -
ROE 14.07% 10.60% 8.22% 5.27% 32.53% 26.01% 18.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.27 34.65 26.88 15.75 174.52 163.29 138.93 -51.85%
EPS 12.67 9.54 7.15 4.43 26.02 18.99 12.44 1.22%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.84 0.80 0.73 0.67 21.67%
Adjusted Per Share Value based on latest NOSH - 90,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.31 2.48 1.93 1.13 12.50 11.69 9.95 -51.89%
EPS 0.91 0.68 0.51 0.32 1.86 1.36 0.89 1.48%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0644 0.0623 0.0601 0.0573 0.0523 0.048 21.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.74 0.755 0.83 0.80 0.82 0.77 0.88 -
P/RPS 1.60 2.18 3.09 5.08 0.47 0.47 0.63 85.82%
P/EPS 5.84 7.91 11.61 18.06 3.15 4.05 7.07 -11.93%
EY 17.11 12.64 8.61 5.54 31.73 24.66 14.14 13.51%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.95 0.95 1.03 1.05 1.31 -26.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.88 0.80 0.81 0.88 0.83 0.82 0.85 -
P/RPS 1.90 2.31 3.01 5.59 0.48 0.50 0.61 112.83%
P/EPS 6.95 8.39 11.33 19.86 3.19 4.32 6.83 1.16%
EY 14.39 11.93 8.83 5.03 31.35 23.16 14.64 -1.13%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.93 1.05 1.04 1.12 1.27 -15.83%

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