[KERJAYA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.62%
YoY- 1476.27%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 56,491 92,576 158,174 197,009 223,831 205,546 138,586 -45.05%
PBT 20,387 22,834 23,823 20,244 16,720 11,327 4,706 165.98%
Tax -1,764 -1,193 -401 290 446 533 862 -
NP 18,623 21,641 23,422 20,534 17,166 11,860 5,568 123.81%
-
NP to SH 18,623 21,641 23,422 20,534 17,166 11,860 5,568 123.81%
-
Tax Rate 8.65% 5.22% 1.68% -1.43% -2.67% -4.71% -18.32% -
Total Cost 37,868 70,935 134,752 176,475 206,665 193,686 133,018 -56.75%
-
Net Worth 79,067 76,206 72,545 66,190 60,798 55,367 48,993 37.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 79,067 76,206 72,545 66,190 60,798 55,367 48,993 37.62%
NOSH 90,882 90,722 90,681 90,671 90,743 90,766 90,727 0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 32.97% 23.38% 14.81% 10.42% 7.67% 5.77% 4.02% -
ROE 23.55% 28.40% 32.29% 31.02% 28.23% 21.42% 11.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.16 102.04 174.43 217.28 246.66 226.45 152.75 -45.11%
EPS 20.49 23.85 25.83 22.65 18.92 13.07 6.14 123.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.80 0.73 0.67 0.61 0.54 37.47%
Adjusted Per Share Value based on latest NOSH - 90,671
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.47 7.33 12.53 15.60 17.73 16.28 10.98 -45.10%
EPS 1.47 1.71 1.85 1.63 1.36 0.94 0.44 123.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0604 0.0575 0.0524 0.0481 0.0438 0.0388 37.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.80 0.82 0.77 0.88 0.80 0.53 -
P/RPS 1.34 0.78 0.47 0.35 0.36 0.35 0.35 144.93%
P/EPS 4.05 3.35 3.17 3.40 4.65 6.12 8.64 -39.68%
EY 24.69 29.82 31.50 29.41 21.50 16.33 11.58 65.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.03 1.05 1.31 1.31 0.98 -2.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 -
Price 0.81 0.88 0.83 0.82 0.85 0.87 0.92 -
P/RPS 1.30 0.86 0.48 0.38 0.34 0.38 0.60 67.51%
P/EPS 3.95 3.69 3.21 3.62 4.49 6.66 14.99 -58.93%
EY 25.30 27.11 31.12 27.62 22.26 15.02 6.67 143.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.05 1.04 1.12 1.27 1.43 1.70 -33.13%

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