[KERJAYA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 44.74%
YoY- 468.21%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 92,576 158,174 197,009 223,831 205,546 138,586 98,332 -3.93%
PBT 22,834 23,823 20,244 16,720 11,327 4,706 -906 -
Tax -1,193 -401 290 446 533 862 -586 60.56%
NP 21,641 23,422 20,534 17,166 11,860 5,568 -1,492 -
-
NP to SH 21,641 23,422 20,534 17,166 11,860 5,568 -1,492 -
-
Tax Rate 5.22% 1.68% -1.43% -2.67% -4.71% -18.32% - -
Total Cost 70,935 134,752 176,475 206,665 193,686 133,018 99,824 -20.35%
-
Net Worth 76,206 72,545 66,190 60,798 55,367 48,993 90,848 -11.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,206 72,545 66,190 60,798 55,367 48,993 90,848 -11.04%
NOSH 90,722 90,681 90,671 90,743 90,766 90,727 90,848 -0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 23.38% 14.81% 10.42% 7.67% 5.77% 4.02% -1.52% -
ROE 28.40% 32.29% 31.02% 28.23% 21.42% 11.36% -1.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.04 174.43 217.28 246.66 226.45 152.75 108.24 -3.85%
EPS 23.85 25.83 22.65 18.92 13.07 6.14 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.73 0.67 0.61 0.54 1.00 -10.96%
Adjusted Per Share Value based on latest NOSH - 90,743
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.31 12.48 15.55 17.66 16.22 10.94 7.76 -3.90%
EPS 1.71 1.85 1.62 1.35 0.94 0.44 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0572 0.0522 0.048 0.0437 0.0387 0.0717 -11.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.80 0.82 0.77 0.88 0.80 0.53 0.50 -
P/RPS 0.78 0.47 0.35 0.36 0.35 0.35 0.46 42.15%
P/EPS 3.35 3.17 3.40 4.65 6.12 8.64 -30.45 -
EY 29.82 31.50 29.41 21.50 16.33 11.58 -3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.05 1.31 1.31 0.98 0.50 53.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 -
Price 0.88 0.83 0.82 0.85 0.87 0.92 0.52 -
P/RPS 0.86 0.48 0.38 0.34 0.38 0.60 0.48 47.46%
P/EPS 3.69 3.21 3.62 4.49 6.66 14.99 -31.66 -
EY 27.11 31.12 27.62 22.26 15.02 6.67 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.12 1.27 1.43 1.70 0.52 59.68%

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