[KERJAYA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -13.95%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 419,709 70,854 47,662 56,491 223,831 53,022 15,274 73.62%
PBT 77,707 20,102 16,305 20,387 16,720 -4,028 -5,841 -
Tax -20,484 -5,197 -3,908 -1,764 446 -634 -429 90.35%
NP 57,223 14,905 12,397 18,623 17,166 -4,662 -6,270 -
-
NP to SH 57,161 14,905 12,397 18,623 17,166 -4,662 -6,270 -
-
Tax Rate 26.36% 25.85% 23.97% 8.65% -2.67% - - -
Total Cost 362,486 55,949 35,265 37,868 206,665 57,684 21,544 60.00%
-
Net Worth 500,720 98,932 88,839 79,067 60,798 27,303 31,749 58.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 2,722 3,631 - - - - -
Div Payout % - 18.26% 29.29% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 500,720 98,932 88,839 79,067 60,798 27,303 31,749 58.29%
NOSH 347,722 90,763 90,653 90,882 90,743 59,354 58,795 34.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.63% 21.04% 26.01% 32.97% 7.67% -8.79% -41.05% -
ROE 11.42% 15.07% 13.95% 23.55% 28.23% -17.07% -19.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 120.70 78.06 52.58 62.16 246.66 89.33 25.98 29.14%
EPS 16.44 16.42 13.68 20.49 18.92 -7.85 -10.66 -
DPS 0.00 3.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.09 0.98 0.87 0.67 0.46 0.54 17.74%
Adjusted Per Share Value based on latest NOSH - 90,882
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 33.12 5.59 3.76 4.46 17.66 4.18 1.21 73.51%
EPS 4.51 1.18 0.98 1.47 1.35 -0.37 -0.49 -
DPS 0.00 0.21 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.0781 0.0701 0.0624 0.048 0.0215 0.0251 58.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.03 1.59 0.92 0.83 0.88 0.50 0.40 -
P/RPS 1.68 2.04 1.75 1.34 0.36 0.56 1.54 1.45%
P/EPS 12.35 9.68 6.73 4.05 4.65 -6.37 -3.75 -
EY 8.10 10.33 14.86 24.69 21.50 -15.71 -26.66 -
DY 0.00 1.89 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.46 0.94 0.95 1.31 1.09 0.74 11.33%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 23/08/10 -
Price 2.20 1.17 0.95 0.81 0.85 0.46 0.50 -
P/RPS 1.82 1.50 1.81 1.30 0.34 0.51 1.92 -0.88%
P/EPS 13.38 7.12 6.95 3.95 4.49 -5.86 -4.69 -
EY 7.47 14.04 14.39 25.30 22.26 -17.07 -21.33 -
DY 0.00 2.56 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.07 0.97 0.93 1.27 1.00 0.93 8.64%

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