[KERJAYA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.26%
YoY- -27.68%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 47,662 39,165 41,995 41,468 56,491 92,576 158,174 -55.15%
PBT 16,305 13,828 15,046 16,948 20,387 22,834 23,823 -22.39%
Tax -3,908 -3,401 -3,552 -2,098 -1,764 -1,193 -401 358.16%
NP 12,397 10,427 11,494 14,850 18,623 21,641 23,422 -34.64%
-
NP to SH 12,397 10,427 11,494 14,850 18,623 21,641 23,422 -34.64%
-
Tax Rate 23.97% 24.60% 23.61% 12.38% 8.65% 5.22% 1.68% -
Total Cost 35,265 28,738 30,501 26,618 37,868 70,935 134,752 -59.18%
-
Net Worth 88,839 84,472 81,712 81,564 79,067 76,206 72,545 14.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,631 3,631 3,631 - - - - -
Div Payout % 29.29% 34.83% 31.60% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,839 84,472 81,712 81,564 79,067 76,206 72,545 14.50%
NOSH 90,653 90,830 90,791 90,627 90,882 90,722 90,681 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.01% 26.62% 27.37% 35.81% 32.97% 23.38% 14.81% -
ROE 13.95% 12.34% 14.07% 18.21% 23.55% 28.40% 32.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.58 43.12 46.25 45.76 62.16 102.04 174.43 -55.14%
EPS 13.68 11.48 12.66 16.39 20.49 23.85 25.83 -34.61%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.93 0.90 0.90 0.87 0.84 0.80 14.52%
Adjusted Per Share Value based on latest NOSH - 90,627
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.76 3.09 3.31 3.27 4.46 7.31 12.48 -55.15%
EPS 0.98 0.82 0.91 1.17 1.47 1.71 1.85 -34.60%
DPS 0.29 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0667 0.0645 0.0644 0.0624 0.0601 0.0572 14.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.92 0.82 0.74 0.755 0.83 0.80 0.82 -
P/RPS 1.75 1.90 1.60 1.65 1.34 0.78 0.47 140.80%
P/EPS 6.73 7.14 5.85 4.61 4.05 3.35 3.17 65.41%
EY 14.86 14.00 17.11 21.70 24.69 29.82 31.50 -39.48%
DY 4.35 4.88 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.82 0.84 0.95 0.95 1.03 -5.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 -
Price 0.95 0.825 0.88 0.80 0.81 0.88 0.83 -
P/RPS 1.81 1.91 1.90 1.75 1.30 0.86 0.48 142.85%
P/EPS 6.95 7.19 6.95 4.88 3.95 3.69 3.21 67.59%
EY 14.39 13.91 14.39 20.48 25.30 27.11 31.12 -40.28%
DY 4.21 4.85 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 0.98 0.89 0.93 1.05 1.04 -4.55%

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