[KERJAYA] QoQ 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- -14.21%
YoY- 75.95%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 23,228 15,448 15,243 16,935 18,611 11,457 10,550 69.48%
PBT 4,849 4,960 5,225 5,068 6,090 4,009 3,487 24.66%
Tax -1,282 -1,288 -1,370 -1,257 -1,648 -1,057 -650 57.46%
NP 3,567 3,672 3,855 3,811 4,442 2,952 2,837 16.54%
-
NP to SH 3,567 3,672 3,855 3,811 4,442 2,952 2,837 16.54%
-
Tax Rate 26.44% 25.97% 26.22% 24.80% 27.06% 26.37% 18.64% -
Total Cost 19,661 11,776 11,388 13,124 14,169 8,505 7,713 86.92%
-
Net Worth 98,932 97,919 93,427 89,830 88,839 84,472 81,712 13.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 2,722 - - 3,631 -
Div Payout % - - - 71.43% - - 128.01% -
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 98,932 97,919 93,427 89,830 88,839 84,472 81,712 13.63%
NOSH 90,763 90,666 90,705 90,738 90,653 90,830 90,791 -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 15.36% 23.77% 25.29% 22.50% 23.87% 25.77% 26.89% -
ROE 3.61% 3.75% 4.13% 4.24% 5.00% 3.49% 3.47% -
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 25.59 17.04 16.80 18.66 20.53 12.61 11.62 69.51%
EPS 3.93 4.05 4.25 4.20 4.90 3.25 3.13 16.43%
DPS 0.00 0.00 0.00 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 1.84 1.22 1.21 1.34 1.47 0.91 0.84 68.90%
EPS 0.28 0.29 0.31 0.30 0.35 0.23 0.22 17.49%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.29 -
NAPS 0.0783 0.0775 0.074 0.0711 0.0704 0.0669 0.0647 13.60%
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 6.21 9.16 5.89 6.86 4.48 6.50 6.37 -1.68%
P/EPS 40.46 38.52 23.29 30.48 18.78 25.23 23.68 43.06%
EY 2.47 2.60 4.29 3.28 5.33 3.96 4.22 -30.09%
DY 0.00 0.00 0.00 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 4.57 9.63 8.21 5.89 4.63 6.54 7.57 -28.63%
P/EPS 29.77 40.49 32.47 26.19 19.39 25.38 28.16 3.78%
EY 3.36 2.47 3.08 3.82 5.16 3.94 3.55 -3.61%
DY 0.00 0.00 0.00 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