[KERJAYA] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
09-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.01%
YoY- 83.83%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 68,089 71,285 68,245 64,869 63,121 59,945 58,996 10.03%
PBT 6,629 8,272 8,762 6,883 5,949 4,848 4,729 25.27%
Tax -3,773 -3,572 -2,720 -2,357 -1,944 -2,020 -2,788 22.37%
NP 2,856 4,700 6,042 4,526 4,005 2,828 1,941 29.39%
-
NP to SH 2,856 4,700 6,042 4,526 4,005 2,828 1,941 29.39%
-
Tax Rate 56.92% 43.18% 31.04% 34.24% 32.68% 41.67% 58.96% -
Total Cost 65,233 66,585 62,203 60,343 59,116 57,117 57,055 9.34%
-
Net Worth 58,263 62,675 62,281 62,879 63,608 57,097 61,707 -3.75%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,725 1,725 1,141 1,141 1,141 1,141 593 103.91%
Div Payout % 60.40% 36.70% 18.90% 25.23% 28.51% 40.38% 30.60% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 58,263 62,675 62,281 62,879 63,608 57,097 61,707 -3.75%
NOSH 57,121 57,500 57,668 57,687 57,304 57,097 56,097 1.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.19% 6.59% 8.85% 6.98% 6.34% 4.72% 3.29% -
ROE 4.90% 7.50% 9.70% 7.20% 6.30% 4.95% 3.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 119.20 123.97 118.34 112.45 110.15 104.99 105.17 8.71%
EPS 5.00 8.17 10.48 7.85 6.99 4.95 3.46 27.84%
DPS 3.00 3.00 2.00 1.98 1.99 2.00 1.06 100.20%
NAPS 1.02 1.09 1.08 1.09 1.11 1.00 1.10 -4.91%
Adjusted Per Share Value based on latest NOSH - 57,687
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.37 5.63 5.39 5.12 4.98 4.73 4.66 9.92%
EPS 0.23 0.37 0.48 0.36 0.32 0.22 0.15 33.00%
DPS 0.14 0.14 0.09 0.09 0.09 0.09 0.05 98.78%
NAPS 0.046 0.0495 0.0491 0.0496 0.0502 0.0451 0.0487 -3.73%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 11/07/03 26/02/03 20/11/02 09/08/02 24/05/02 28/02/02 23/11/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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