[KERJAYA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -31.92%
YoY- -30.71%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,995 41,926 48,802 57,148 158,374 197,534 252,168 -69.63%
PBT 15,046 15,412 17,680 20,908 24,014 24,578 24,552 -27.78%
Tax -3,552 -3,869 -4,698 -4,832 -401 -1,606 -1,972 47.88%
NP 11,494 11,542 12,982 16,076 23,613 22,972 22,580 -36.16%
-
NP to SH 11,494 11,542 12,982 16,076 23,613 22,972 22,580 -36.16%
-
Tax Rate 23.61% 25.10% 26.57% 23.11% 1.67% 6.53% 8.03% -
Total Cost 30,501 30,384 35,820 41,072 134,761 174,562 229,588 -73.86%
-
Net Worth 81,679 81,669 78,981 76,206 72,599 66,230 60,806 21.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,630 - - - - - - -
Div Payout % 31.58% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 81,679 81,669 78,981 76,206 72,599 66,230 60,806 21.67%
NOSH 90,754 90,744 90,783 90,722 90,749 90,726 90,755 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.37% 27.53% 26.60% 28.13% 14.91% 11.63% 8.95% -
ROE 14.07% 14.13% 16.44% 21.10% 32.53% 34.68% 37.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.27 46.20 53.76 62.99 174.52 217.72 277.85 -69.63%
EPS 12.67 12.72 14.30 17.72 26.02 25.32 24.88 -36.15%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.84 0.80 0.73 0.67 21.67%
Adjusted Per Share Value based on latest NOSH - 90,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.31 3.31 3.85 4.51 12.50 15.59 19.90 -69.65%
EPS 0.91 0.91 1.02 1.27 1.86 1.81 1.78 -35.98%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0644 0.0623 0.0601 0.0573 0.0523 0.048 21.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.74 0.755 0.83 0.80 0.82 0.77 0.88 -
P/RPS 1.60 1.63 1.54 1.27 0.47 0.35 0.32 191.54%
P/EPS 5.84 5.94 5.80 4.51 3.15 3.04 3.54 39.49%
EY 17.11 16.85 17.23 22.15 31.73 32.88 28.27 -28.38%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.95 0.95 1.03 1.05 1.31 -26.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.88 0.80 0.81 0.88 0.83 0.82 0.85 -
P/RPS 1.90 1.73 1.51 1.40 0.48 0.38 0.31 233.80%
P/EPS 6.95 6.29 5.66 4.97 3.19 3.24 3.42 60.23%
EY 14.39 15.90 17.65 20.14 31.35 30.88 29.27 -37.62%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.93 1.05 1.04 1.12 1.27 -15.83%

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