[KERJAYA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.4%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 60,370 38,676 15,448 62,246 47,003 30,068 11,457 202.50%
PBT 15,665 9,809 4,960 20,392 15,167 10,099 4,009 147.87%
Tax -4,282 -2,570 -1,288 -5,332 -3,962 -2,705 -1,057 153.90%
NP 11,383 7,239 3,672 15,060 11,205 7,394 2,952 145.69%
-
NP to SH 11,383 7,239 3,672 15,060 11,205 7,394 2,952 145.69%
-
Tax Rate 27.33% 26.20% 25.97% 26.15% 26.12% 26.78% 26.37% -
Total Cost 48,987 31,437 11,776 47,186 35,798 22,674 8,505 220.97%
-
Net Worth 102,655 98,878 97,919 93,444 89,821 88,909 84,472 13.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,725 - - 2,721 2,721 - - -
Div Payout % 23.94% - - 18.07% 24.29% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 102,655 98,878 97,919 93,444 89,821 88,909 84,472 13.86%
NOSH 90,845 90,714 90,666 90,722 90,728 90,723 90,830 0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.86% 18.72% 23.77% 24.19% 23.84% 24.59% 25.77% -
ROE 11.09% 7.32% 3.75% 16.12% 12.47% 8.32% 3.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 66.45 42.63 17.04 68.61 51.81 33.14 12.61 202.51%
EPS 12.53 7.98 4.05 16.60 12.35 8.15 3.25 145.67%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.13 1.09 1.08 1.03 0.99 0.98 0.93 13.85%
Adjusted Per Share Value based on latest NOSH - 90,705
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.76 3.05 1.22 4.91 3.71 2.37 0.90 203.25%
EPS 0.90 0.57 0.29 1.19 0.88 0.58 0.23 148.11%
DPS 0.22 0.00 0.00 0.21 0.21 0.00 0.00 -
NAPS 0.081 0.078 0.0773 0.0737 0.0709 0.0702 0.0667 13.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.60 1.59 1.56 0.99 1.28 0.92 0.82 -
P/RPS 2.41 3.73 9.16 1.44 2.47 2.78 6.50 -48.35%
P/EPS 12.77 19.92 38.52 5.96 10.36 11.29 25.23 -36.46%
EY 7.83 5.02 2.60 16.77 9.65 8.86 3.96 57.46%
DY 1.87 0.00 0.00 3.03 2.34 0.00 0.00 -
P/NAPS 1.42 1.46 1.44 0.96 1.29 0.94 0.88 37.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 -
Price 1.60 1.17 1.64 1.38 1.10 0.95 0.825 -
P/RPS 2.41 2.74 9.63 2.01 2.12 2.87 6.54 -48.56%
P/EPS 12.77 14.66 40.49 8.31 8.91 11.66 25.38 -36.71%
EY 7.83 6.82 2.47 12.03 11.23 8.58 3.94 58.00%
DY 1.87 0.00 0.00 2.17 2.73 0.00 0.00 -
P/NAPS 1.42 1.07 1.52 1.34 1.11 0.97 0.89 36.50%

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