[KERJAYA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 45.7%
YoY- 75.43%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 68,245 64,869 63,121 59,945 58,996 57,686 54,682 15.90%
PBT 8,762 6,883 5,949 4,848 4,729 5,341 4,633 52.87%
Tax -2,720 -2,357 -1,944 -2,020 -2,788 -2,879 -2,556 4.22%
NP 6,042 4,526 4,005 2,828 1,941 2,462 2,077 103.64%
-
NP to SH 6,042 4,526 4,005 2,828 1,941 2,462 2,077 103.64%
-
Tax Rate 31.04% 34.24% 32.68% 41.67% 58.96% 53.90% 55.17% -
Total Cost 62,203 60,343 59,116 57,117 57,055 55,224 52,605 11.80%
-
Net Worth 62,281 62,879 63,608 57,097 61,707 39,120 32,376 54.61%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,141 1,141 1,141 1,141 593 593 593 54.63%
Div Payout % 18.90% 25.23% 28.51% 40.38% 30.60% 24.12% 28.59% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 62,281 62,879 63,608 57,097 61,707 39,120 32,376 54.61%
NOSH 57,668 57,687 57,304 57,097 56,097 34,316 19,863 103.38%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.85% 6.98% 6.34% 4.72% 3.29% 4.27% 3.80% -
ROE 9.70% 7.20% 6.30% 4.95% 3.15% 6.29% 6.42% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 118.34 112.45 110.15 104.99 105.17 168.10 275.30 -43.01%
EPS 10.48 7.85 6.99 4.95 3.46 7.17 10.46 0.12%
DPS 2.00 1.98 1.99 2.00 1.06 1.73 2.99 -23.49%
NAPS 1.08 1.09 1.11 1.00 1.10 1.14 1.63 -23.97%
Adjusted Per Share Value based on latest NOSH - 57,097
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.40 5.14 5.00 4.75 4.67 4.57 4.33 15.84%
EPS 0.48 0.36 0.32 0.22 0.15 0.19 0.16 107.86%
DPS 0.09 0.09 0.09 0.09 0.05 0.05 0.05 47.91%
NAPS 0.0493 0.0498 0.0504 0.0452 0.0489 0.031 0.0256 54.72%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 09/08/02 24/05/02 28/02/02 23/11/01 01/10/01 - -
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