[KERJAYA] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 50.47%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 15,448 15,243 16,935 18,611 11,457 10,550 7,044 68.87%
PBT 4,960 5,225 5,068 6,090 4,009 3,487 2,719 49.35%
Tax -1,288 -1,370 -1,257 -1,648 -1,057 -650 -553 75.79%
NP 3,672 3,855 3,811 4,442 2,952 2,837 2,166 42.22%
-
NP to SH 3,672 3,855 3,811 4,442 2,952 2,837 2,166 42.22%
-
Tax Rate 25.97% 26.22% 24.80% 27.06% 26.37% 18.64% 20.34% -
Total Cost 11,776 11,388 13,124 14,169 8,505 7,713 4,878 80.05%
-
Net Worth 97,919 93,427 89,830 88,839 84,472 81,712 81,564 12.96%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 2,722 - - 3,631 - -
Div Payout % - - 71.43% - - 128.01% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 97,919 93,427 89,830 88,839 84,472 81,712 81,564 12.96%
NOSH 90,666 90,705 90,738 90,653 90,830 90,791 90,627 0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.77% 25.29% 22.50% 23.87% 25.77% 26.89% 30.75% -
ROE 3.75% 4.13% 4.24% 5.00% 3.49% 3.47% 2.66% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.04 16.80 18.66 20.53 12.61 11.62 7.77 68.87%
EPS 4.05 4.25 4.20 4.90 3.25 3.13 2.39 42.18%
DPS 0.00 0.00 3.00 0.00 0.00 4.00 0.00 -
NAPS 1.08 1.03 0.99 0.98 0.93 0.90 0.90 12.93%
Adjusted Per Share Value based on latest NOSH - 90,653
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.22 1.20 1.34 1.47 0.90 0.83 0.56 68.13%
EPS 0.29 0.30 0.30 0.35 0.23 0.22 0.17 42.81%
DPS 0.00 0.00 0.21 0.00 0.00 0.29 0.00 -
NAPS 0.0773 0.0737 0.0709 0.0701 0.0667 0.0645 0.0644 12.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.56 0.99 1.28 0.92 0.82 0.74 0.755 -
P/RPS 9.16 5.89 6.86 4.48 6.50 6.37 9.71 -3.81%
P/EPS 38.52 23.29 30.48 18.78 25.23 23.68 31.59 14.15%
EY 2.60 4.29 3.28 5.33 3.96 4.22 3.17 -12.38%
DY 0.00 0.00 2.34 0.00 0.00 5.41 0.00 -
P/NAPS 1.44 0.96 1.29 0.94 0.88 0.82 0.84 43.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 25/02/14 19/11/13 -
Price 1.64 1.38 1.10 0.95 0.825 0.88 0.80 -
P/RPS 9.63 8.21 5.89 4.63 6.54 7.57 10.29 -4.32%
P/EPS 40.49 32.47 26.19 19.39 25.38 28.16 33.47 13.54%
EY 2.47 3.08 3.82 5.16 3.94 3.55 2.99 -11.96%
DY 0.00 0.00 2.73 0.00 0.00 4.55 0.00 -
P/NAPS 1.52 1.34 1.11 0.97 0.89 0.98 0.89 42.92%

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