[KERJAYA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.06%
YoY- 320.65%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,468 56,491 92,576 158,174 197,009 223,831 205,546 -65.56%
PBT 16,948 20,387 22,834 23,823 20,244 16,720 11,327 30.78%
Tax -2,098 -1,764 -1,193 -401 290 446 533 -
NP 14,850 18,623 21,641 23,422 20,534 17,166 11,860 16.15%
-
NP to SH 14,850 18,623 21,641 23,422 20,534 17,166 11,860 16.15%
-
Tax Rate 12.38% 8.65% 5.22% 1.68% -1.43% -2.67% -4.71% -
Total Cost 26,618 37,868 70,935 134,752 176,475 206,665 193,686 -73.33%
-
Net Worth 81,564 79,067 76,206 72,545 66,190 60,798 55,367 29.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 81,564 79,067 76,206 72,545 66,190 60,798 55,367 29.43%
NOSH 90,627 90,882 90,722 90,681 90,671 90,743 90,766 -0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.81% 32.97% 23.38% 14.81% 10.42% 7.67% 5.77% -
ROE 18.21% 23.55% 28.40% 32.29% 31.02% 28.23% 21.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.76 62.16 102.04 174.43 217.28 246.66 226.45 -65.53%
EPS 16.39 20.49 23.85 25.83 22.65 18.92 13.07 16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.80 0.73 0.67 0.61 29.57%
Adjusted Per Share Value based on latest NOSH - 90,681
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.28 4.47 7.33 12.53 15.60 17.73 16.28 -65.59%
EPS 1.18 1.47 1.71 1.85 1.63 1.36 0.94 16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0626 0.0604 0.0575 0.0524 0.0481 0.0438 29.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.755 0.83 0.80 0.82 0.77 0.88 0.80 -
P/RPS 1.65 1.34 0.78 0.47 0.35 0.36 0.35 180.88%
P/EPS 4.61 4.05 3.35 3.17 3.40 4.65 6.12 -17.19%
EY 21.70 24.69 29.82 31.50 29.41 21.50 16.33 20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.95 0.95 1.03 1.05 1.31 1.31 -25.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 -
Price 0.80 0.81 0.88 0.83 0.82 0.85 0.87 -
P/RPS 1.75 1.30 0.86 0.48 0.38 0.34 0.38 176.54%
P/EPS 4.88 3.95 3.69 3.21 3.62 4.49 6.66 -18.70%
EY 20.48 25.30 27.11 31.12 27.62 22.26 15.02 22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 1.05 1.04 1.12 1.27 1.43 -27.08%

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