[KERJAYA] QoQ Annualized 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- -11.09%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,136 45,828 41,995 41,926 48,802 57,148 158,374 -47.65%
PBT 20,198 16,036 15,046 15,412 17,680 20,908 24,014 -10.92%
Tax -5,410 -4,228 -3,552 -3,869 -4,698 -4,832 -401 469.42%
NP 14,788 11,808 11,494 11,542 12,982 16,076 23,613 -26.86%
-
NP to SH 14,788 11,808 11,494 11,542 12,982 16,076 23,613 -26.86%
-
Tax Rate 26.78% 26.37% 23.61% 25.10% 26.57% 23.11% 1.67% -
Total Cost 45,348 34,020 30,501 30,384 35,820 41,072 134,761 -51.71%
-
Net Worth 88,909 84,472 81,679 81,669 78,981 76,206 72,599 14.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,630 - - - - -
Div Payout % - - 31.58% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,909 84,472 81,679 81,669 78,981 76,206 72,599 14.50%
NOSH 90,723 90,830 90,754 90,744 90,783 90,722 90,749 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.59% 25.77% 27.37% 27.53% 26.60% 28.13% 14.91% -
ROE 16.63% 13.98% 14.07% 14.13% 16.44% 21.10% 32.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.28 50.45 46.27 46.20 53.76 62.99 174.52 -47.64%
EPS 16.30 13.00 12.67 12.72 14.30 17.72 26.02 -26.84%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.93 0.90 0.90 0.87 0.84 0.80 14.52%
Adjusted Per Share Value based on latest NOSH - 90,627
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.76 3.63 3.33 3.32 3.86 4.53 12.54 -47.66%
EPS 1.17 0.94 0.91 0.91 1.03 1.27 1.87 -26.91%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0669 0.0647 0.0647 0.0625 0.0604 0.0575 14.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.92 0.82 0.74 0.755 0.83 0.80 0.82 -
P/RPS 1.39 1.63 1.60 1.63 1.54 1.27 0.47 106.44%
P/EPS 5.64 6.31 5.84 5.94 5.80 4.51 3.15 47.60%
EY 17.72 15.85 17.11 16.85 17.23 22.15 31.73 -32.25%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.82 0.84 0.95 0.95 1.03 -5.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 -
Price 0.95 0.825 0.88 0.80 0.81 0.88 0.83 -
P/RPS 1.43 1.64 1.90 1.73 1.51 1.40 0.48 107.45%
P/EPS 5.83 6.35 6.95 6.29 5.66 4.97 3.19 49.64%
EY 17.16 15.76 14.39 15.90 17.65 20.14 31.35 -33.15%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 0.98 0.89 0.93 1.05 1.04 -4.55%

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