[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.77%
YoY- -51.32%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,003 30,068 11,457 41,995 31,445 24,401 14,287 121.04%
PBT 15,167 10,099 4,009 15,046 11,559 8,840 5,227 103.30%
Tax -3,962 -2,705 -1,057 -3,552 -2,902 -2,349 -1,208 120.58%
NP 11,205 7,394 2,952 11,494 8,657 6,491 4,019 97.96%
-
NP to SH 11,205 7,394 2,952 11,494 8,657 6,491 4,019 97.96%
-
Tax Rate 26.12% 26.78% 26.37% 23.61% 25.11% 26.57% 23.11% -
Total Cost 35,798 22,674 8,505 30,501 22,788 17,910 10,268 129.74%
-
Net Worth 89,821 88,909 84,472 81,679 81,669 78,981 76,206 11.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,721 - - 3,630 - - - -
Div Payout % 24.29% - - 31.58% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 89,821 88,909 84,472 81,679 81,669 78,981 76,206 11.57%
NOSH 90,728 90,723 90,830 90,754 90,744 90,783 90,722 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.84% 24.59% 25.77% 27.37% 27.53% 26.60% 28.13% -
ROE 12.47% 8.32% 3.49% 14.07% 10.60% 8.22% 5.27% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 51.81 33.14 12.61 46.27 34.65 26.88 15.75 121.02%
EPS 12.35 8.15 3.25 12.67 9.54 7.15 4.43 97.95%
DPS 3.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.93 0.90 0.90 0.87 0.84 11.56%
Adjusted Per Share Value based on latest NOSH - 90,791
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.71 2.37 0.90 3.31 2.48 1.93 1.13 120.74%
EPS 0.88 0.58 0.23 0.91 0.68 0.51 0.32 96.16%
DPS 0.21 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.0709 0.0702 0.0667 0.0645 0.0644 0.0623 0.0601 11.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.28 0.92 0.82 0.74 0.755 0.83 0.80 -
P/RPS 2.47 2.78 6.50 1.60 2.18 3.09 5.08 -38.13%
P/EPS 10.36 11.29 25.23 5.84 7.91 11.61 18.06 -30.93%
EY 9.65 8.86 3.96 17.11 12.64 8.61 5.54 44.72%
DY 2.34 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 1.29 0.94 0.88 0.82 0.84 0.95 0.95 22.60%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 -
Price 1.10 0.95 0.825 0.88 0.80 0.81 0.88 -
P/RPS 2.12 2.87 6.54 1.90 2.31 3.01 5.59 -47.57%
P/EPS 8.91 11.66 25.38 6.95 8.39 11.33 19.86 -41.36%
EY 11.23 8.58 3.94 14.39 11.93 8.83 5.03 70.73%
DY 2.73 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 0.89 0.98 0.89 0.93 1.05 3.77%

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