[KERJAYA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
15-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 316.67%
YoY- 1278.86%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 61,792 45,828 57,148 319,540 51,700 14,452 18,308 22.46%
PBT 19,840 16,036 20,908 24,864 -1,620 -992 -3,180 -
Tax -5,152 -4,228 -4,832 -1,664 -348 -388 -596 43.23%
NP 14,688 11,808 16,076 23,200 -1,968 -1,380 -3,776 -
-
NP to SH 14,688 11,808 16,076 23,200 -1,968 -1,380 -3,776 -
-
Tax Rate 25.97% 26.37% 23.11% 6.69% - - - -
Total Cost 47,104 34,020 41,072 296,340 53,668 15,832 22,084 13.45%
-
Net Worth 97,919 84,472 76,206 55,367 26,942 29,822 37,525 17.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 97,919 84,472 76,206 55,367 26,942 29,822 37,525 17.32%
NOSH 90,666 90,830 90,722 90,766 58,571 58,474 58,633 7.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.77% 25.77% 28.13% 7.26% -3.81% -9.55% -20.62% -
ROE 15.00% 13.98% 21.10% 41.90% -7.30% -4.63% -10.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 68.15 50.45 62.99 352.04 88.27 24.72 31.22 13.88%
EPS 16.20 13.00 17.72 25.56 -3.36 -2.36 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.93 0.84 0.61 0.46 0.51 0.64 9.10%
Adjusted Per Share Value based on latest NOSH - 90,766
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.88 3.62 4.51 25.22 4.08 1.14 1.44 22.54%
EPS 1.16 0.93 1.27 1.83 -0.16 -0.11 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0667 0.0601 0.0437 0.0213 0.0235 0.0296 17.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.56 0.82 0.80 0.80 0.47 0.30 0.35 -
P/RPS 2.29 1.63 1.27 0.23 0.53 1.21 1.12 12.65%
P/EPS 9.63 6.31 4.51 3.13 -13.99 -12.71 -5.43 -
EY 10.38 15.85 22.15 31.95 -7.15 -7.87 -18.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.88 0.95 1.31 1.02 0.59 0.55 17.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 30/05/13 15/06/12 27/05/11 31/05/10 28/05/09 -
Price 1.64 0.825 0.88 0.87 0.55 0.33 0.48 -
P/RPS 2.41 1.64 1.40 0.25 0.62 1.34 1.54 7.74%
P/EPS 10.12 6.35 4.97 3.40 -16.37 -13.98 -7.45 -
EY 9.88 15.76 20.14 29.38 -6.11 -7.15 -13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.89 1.05 1.43 1.20 0.65 0.75 12.48%

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