[KERJAYA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.03%
YoY- 29.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 77,352 61,792 62,246 62,670 60,136 45,828 41,995 50.43%
PBT 19,618 19,840 20,392 20,222 20,198 16,036 15,046 19.40%
Tax -5,140 -5,152 -5,332 -5,282 -5,410 -4,228 -3,552 28.02%
NP 14,478 14,688 15,060 14,940 14,788 11,808 11,494 16.68%
-
NP to SH 14,478 14,688 15,060 14,940 14,788 11,808 11,494 16.68%
-
Tax Rate 26.20% 25.97% 26.15% 26.12% 26.78% 26.37% 23.61% -
Total Cost 62,874 47,104 47,186 47,730 45,348 34,020 30,501 62.18%
-
Net Worth 98,878 97,919 93,444 89,821 88,909 84,472 81,679 13.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,721 3,629 - - 3,630 -
Div Payout % - - 18.07% 24.29% - - 31.58% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 98,878 97,919 93,444 89,821 88,909 84,472 81,679 13.62%
NOSH 90,714 90,666 90,722 90,728 90,723 90,830 90,754 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.72% 23.77% 24.19% 23.84% 24.59% 25.77% 27.37% -
ROE 14.64% 15.00% 16.12% 16.63% 16.63% 13.98% 14.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.27 68.15 68.61 69.07 66.28 50.45 46.27 50.48%
EPS 15.96 16.20 16.60 16.47 16.30 13.00 12.67 16.68%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 4.00 -
NAPS 1.09 1.08 1.03 0.99 0.98 0.93 0.90 13.66%
Adjusted Per Share Value based on latest NOSH - 90,738
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.13 4.89 4.93 4.96 4.76 3.63 3.33 50.37%
EPS 1.15 1.16 1.19 1.18 1.17 0.94 0.91 16.93%
DPS 0.00 0.00 0.22 0.29 0.00 0.00 0.29 -
NAPS 0.0783 0.0775 0.074 0.0711 0.0704 0.0669 0.0647 13.60%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.59 1.56 0.99 1.28 0.92 0.82 0.74 -
P/RPS 1.86 2.29 1.44 1.85 1.39 1.63 1.60 10.58%
P/EPS 9.96 9.63 5.96 7.77 5.64 6.31 5.84 42.88%
EY 10.04 10.38 16.77 12.86 17.72 15.85 17.11 -29.97%
DY 0.00 0.00 3.03 3.13 0.00 0.00 5.41 -
P/NAPS 1.46 1.44 0.96 1.29 0.94 0.88 0.82 47.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 25/02/14 -
Price 1.17 1.64 1.38 1.10 0.95 0.825 0.88 -
P/RPS 1.37 2.41 2.01 1.59 1.43 1.64 1.90 -19.63%
P/EPS 7.33 10.12 8.31 6.68 5.83 6.35 6.95 3.62%
EY 13.64 9.88 12.03 14.97 17.16 15.76 14.39 -3.51%
DY 0.00 0.00 2.17 3.64 0.00 0.00 4.55 -
P/NAPS 1.07 1.52 1.34 1.11 0.97 0.89 0.98 6.04%

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