[KERJAYA] YoY Cumulative Quarter 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- 33.37%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 569,878 60,370 47,003 31,445 148,151 89,728 9,330 98.32%
PBT 99,006 15,665 15,167 11,559 18,434 2,896 1,618 98.38%
Tax -25,158 -4,282 -3,962 -2,902 -1,205 -633 -316 107.27%
NP 73,848 11,383 11,205 8,657 17,229 2,263 1,302 95.89%
-
NP to SH 73,751 11,383 11,205 8,657 17,229 2,263 1,302 95.85%
-
Tax Rate 25.41% 27.33% 26.12% 25.11% 6.54% 21.86% 19.53% -
Total Cost 496,030 48,987 35,798 22,788 130,922 87,465 8,028 98.70%
-
Net Worth 472,971 102,655 89,821 81,669 66,230 91,792 31,083 57.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,047 2,725 2,721 - - - - -
Div Payout % 17.69% 23.94% 24.29% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 472,971 102,655 89,821 81,669 66,230 91,792 31,083 57.35%
NOSH 326,187 90,845 90,728 90,744 90,726 90,883 58,648 33.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.96% 18.86% 23.84% 27.53% 11.63% 2.52% 13.95% -
ROE 15.59% 11.09% 12.47% 10.60% 26.01% 2.47% 4.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 174.71 66.45 51.81 34.65 163.29 98.73 15.91 49.03%
EPS 22.61 12.53 12.35 9.54 18.99 2.49 2.22 47.17%
DPS 4.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.13 0.99 0.90 0.73 1.01 0.53 18.24%
Adjusted Per Share Value based on latest NOSH - 90,627
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.97 4.76 3.71 2.48 11.69 7.08 0.74 98.15%
EPS 5.82 0.90 0.88 0.68 1.36 0.18 0.10 96.73%
DPS 1.03 0.22 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.3732 0.081 0.0709 0.0644 0.0523 0.0724 0.0245 57.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.30 1.60 1.28 0.755 0.77 0.50 0.44 -
P/RPS 1.32 2.41 2.47 2.18 0.47 0.51 2.77 -11.61%
P/EPS 10.17 12.77 10.36 7.91 4.05 20.08 19.82 -10.51%
EY 9.83 7.83 9.65 12.64 24.66 4.98 5.05 11.72%
DY 1.74 1.87 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.42 1.29 0.84 1.05 0.50 0.83 11.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 -
Price 2.18 1.60 1.10 0.80 0.82 0.52 0.36 -
P/RPS 1.25 2.41 2.12 2.31 0.50 0.53 2.26 -9.39%
P/EPS 9.64 12.77 8.91 8.39 4.32 20.88 16.22 -8.29%
EY 10.37 7.83 11.23 11.93 23.16 4.79 6.17 9.03%
DY 1.83 1.87 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 1.11 0.89 1.12 0.51 0.68 14.08%

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