[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
15-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 316.67%
YoY- 1278.86%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 158,374 197,534 252,168 319,540 138,586 119,637 81,678 55.18%
PBT 24,014 24,578 24,552 24,864 4,706 3,861 524 1165.86%
Tax -401 -1,606 -1,972 -1,664 862 -844 -1,140 -50.01%
NP 23,613 22,972 22,580 23,200 5,568 3,017 -616 -
-
NP to SH 23,613 22,972 22,580 23,200 5,568 3,017 -616 -
-
Tax Rate 1.67% 6.53% 8.03% 6.69% -18.32% 21.86% 217.56% -
Total Cost 134,761 174,562 229,588 296,340 133,018 116,620 82,294 38.72%
-
Net Worth 72,599 66,230 60,806 55,367 49,030 91,792 27,246 91.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 72,599 66,230 60,806 55,367 49,030 91,792 27,246 91.62%
NOSH 90,749 90,726 90,755 90,766 90,796 90,883 59,230 32.73%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.91% 11.63% 8.95% 7.26% 4.02% 2.52% -0.75% -
ROE 32.53% 34.68% 37.13% 41.90% 11.36% 3.29% -2.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 174.52 217.72 277.85 352.04 152.63 131.64 137.90 16.91%
EPS 26.02 25.32 24.88 25.56 8.18 3.32 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.73 0.67 0.61 0.54 1.01 0.46 44.37%
Adjusted Per Share Value based on latest NOSH - 90,766
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.54 15.64 19.97 25.31 10.98 9.47 6.47 55.14%
EPS 1.87 1.82 1.79 1.84 0.44 0.24 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0525 0.0482 0.0438 0.0388 0.0727 0.0216 91.50%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 0.77 0.88 0.80 0.53 0.50 0.50 -
P/RPS 0.47 0.35 0.32 0.23 0.35 0.38 0.36 19.35%
P/EPS 3.15 3.04 3.54 3.13 8.64 15.06 -48.08 -
EY 31.73 32.88 28.27 31.95 11.57 6.64 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.05 1.31 1.31 0.98 0.50 1.09 -3.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 -
Price 0.83 0.82 0.85 0.87 0.92 0.52 0.46 -
P/RPS 0.48 0.38 0.31 0.25 0.60 0.40 0.33 28.23%
P/EPS 3.19 3.24 3.42 3.40 15.00 15.66 -44.23 -
EY 31.35 30.88 29.27 29.38 6.67 6.38 -2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.27 1.43 1.70 0.51 1.00 2.63%

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