[KERJAYA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.18%
YoY- 131.0%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,694 16,935 7,044 22,067 48,889 3,579 4,803 28.55%
PBT 5,856 5,068 2,719 6,158 2,634 -488 -1,376 -
Tax -1,712 -1,257 -553 -219 -63 -111 -89 63.65%
NP 4,144 3,811 2,166 5,939 2,571 -599 -1,465 -
-
NP to SH 4,144 3,811 2,166 5,939 2,571 -599 -1,465 -
-
Tax Rate 29.23% 24.80% 20.34% 3.56% 2.39% - - -
Total Cost 17,550 13,124 4,878 16,128 46,318 4,178 6,268 18.71%
-
Net Worth 102,691 89,830 81,564 66,190 91,756 31,124 41,184 16.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,722 - - - - - -
Div Payout % - 71.43% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 102,691 89,830 81,564 66,190 91,756 31,124 41,184 16.44%
NOSH 90,877 90,738 90,627 90,671 90,848 58,725 58,835 7.51%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.10% 22.50% 30.75% 26.91% 5.26% -16.74% -30.50% -
ROE 4.04% 4.24% 2.66% 8.97% 2.80% -1.92% -3.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.87 18.66 7.77 24.34 53.81 6.09 8.16 19.57%
EPS 4.56 4.20 2.39 6.55 2.83 -1.02 -2.49 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.99 0.90 0.73 1.01 0.53 0.70 8.30%
Adjusted Per Share Value based on latest NOSH - 90,671
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.71 1.34 0.56 1.74 3.86 0.28 0.38 28.47%
EPS 0.33 0.30 0.17 0.47 0.20 -0.05 -0.12 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.0709 0.0644 0.0522 0.0724 0.0246 0.0325 16.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.60 1.28 0.755 0.77 0.50 0.44 0.36 -
P/RPS 6.70 6.86 9.71 3.16 0.93 7.22 4.41 7.21%
P/EPS 35.09 30.48 31.59 11.76 17.67 -43.14 -14.46 -
EY 2.85 3.28 3.17 8.51 5.66 -2.32 -6.92 -
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.29 0.84 1.05 0.50 0.83 0.51 18.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 26/11/09 -
Price 1.60 1.10 0.80 0.82 0.52 0.36 0.40 -
P/RPS 6.70 5.89 10.29 3.37 0.97 5.91 4.90 5.35%
P/EPS 35.09 26.19 33.47 12.52 18.37 -35.29 -16.06 -
EY 2.85 3.82 2.99 7.99 5.44 -2.83 -6.23 -
DY 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.11 0.89 1.12 0.51 0.68 0.57 16.42%

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