[KERJAYA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -22.6%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,553 47,662 39,165 41,995 41,468 56,491 92,576 -27.13%
PBT 18,654 16,305 13,828 15,046 16,948 20,387 22,834 -12.59%
Tax -4,612 -3,908 -3,401 -3,552 -2,098 -1,764 -1,193 146.11%
NP 14,042 12,397 10,427 11,494 14,850 18,623 21,641 -25.03%
-
NP to SH 14,042 12,397 10,427 11,494 14,850 18,623 21,641 -25.03%
-
Tax Rate 24.72% 23.97% 24.60% 23.61% 12.38% 8.65% 5.22% -
Total Cost 43,511 35,265 28,738 30,501 26,618 37,868 70,935 -27.78%
-
Net Worth 89,830 88,839 84,472 81,712 81,564 79,067 76,206 11.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,353 3,631 3,631 3,631 - - - -
Div Payout % 45.25% 29.29% 34.83% 31.60% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 89,830 88,839 84,472 81,712 81,564 79,067 76,206 11.57%
NOSH 90,738 90,653 90,830 90,791 90,627 90,882 90,722 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 24.40% 26.01% 26.62% 27.37% 35.81% 32.97% 23.38% -
ROE 15.63% 13.95% 12.34% 14.07% 18.21% 23.55% 28.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.43 52.58 43.12 46.25 45.76 62.16 102.04 -27.14%
EPS 15.48 13.68 11.48 12.66 16.39 20.49 23.85 -25.01%
DPS 7.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.93 0.90 0.90 0.87 0.84 11.56%
Adjusted Per Share Value based on latest NOSH - 90,791
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.54 3.76 3.09 3.31 3.27 4.46 7.31 -27.18%
EPS 1.11 0.98 0.82 0.91 1.17 1.47 1.71 -25.01%
DPS 0.50 0.29 0.29 0.29 0.00 0.00 0.00 -
NAPS 0.0709 0.0701 0.0667 0.0645 0.0644 0.0624 0.0601 11.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.28 0.92 0.82 0.74 0.755 0.83 0.80 -
P/RPS 2.02 1.75 1.90 1.60 1.65 1.34 0.78 88.47%
P/EPS 8.27 6.73 7.14 5.85 4.61 4.05 3.35 82.55%
EY 12.09 14.86 14.00 17.11 21.70 24.69 29.82 -45.19%
DY 5.47 4.35 4.88 5.41 0.00 0.00 0.00 -
P/NAPS 1.29 0.94 0.88 0.82 0.84 0.95 0.95 22.60%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 -
Price 1.10 0.95 0.825 0.88 0.80 0.81 0.88 -
P/RPS 1.73 1.81 1.91 1.90 1.75 1.30 0.86 59.28%
P/EPS 7.11 6.95 7.19 6.95 4.88 3.95 3.69 54.78%
EY 14.07 14.39 13.91 14.39 20.48 25.30 27.11 -35.39%
DY 6.36 4.21 4.85 4.55 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 0.89 0.98 0.89 0.93 1.05 3.77%

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