[KERJAYA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.6%
YoY- 82.47%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,995 41,468 56,491 92,576 158,174 197,009 223,831 -67.12%
PBT 15,046 16,948 20,387 22,834 23,823 20,244 16,720 -6.77%
Tax -3,552 -2,098 -1,764 -1,193 -401 290 446 -
NP 11,494 14,850 18,623 21,641 23,422 20,534 17,166 -23.40%
-
NP to SH 11,494 14,850 18,623 21,641 23,422 20,534 17,166 -23.40%
-
Tax Rate 23.61% 12.38% 8.65% 5.22% 1.68% -1.43% -2.67% -
Total Cost 30,501 26,618 37,868 70,935 134,752 176,475 206,665 -71.97%
-
Net Worth 81,712 81,564 79,067 76,206 72,545 66,190 60,798 21.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,631 - - - - - - -
Div Payout % 31.60% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 81,712 81,564 79,067 76,206 72,545 66,190 60,798 21.72%
NOSH 90,791 90,627 90,882 90,722 90,681 90,671 90,743 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.37% 35.81% 32.97% 23.38% 14.81% 10.42% 7.67% -
ROE 14.07% 18.21% 23.55% 28.40% 32.29% 31.02% 28.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.25 45.76 62.16 102.04 174.43 217.28 246.66 -67.14%
EPS 12.66 16.39 20.49 23.85 25.83 22.65 18.92 -23.44%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.87 0.84 0.80 0.73 0.67 21.67%
Adjusted Per Share Value based on latest NOSH - 90,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.31 3.27 4.46 7.31 12.48 15.55 17.66 -67.14%
EPS 0.91 1.17 1.47 1.71 1.85 1.62 1.35 -23.06%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0644 0.0624 0.0601 0.0572 0.0522 0.048 21.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.74 0.755 0.83 0.80 0.82 0.77 0.88 -
P/RPS 1.60 1.65 1.34 0.78 0.47 0.35 0.36 169.58%
P/EPS 5.85 4.61 4.05 3.35 3.17 3.40 4.65 16.48%
EY 17.11 21.70 24.69 29.82 31.50 29.41 21.50 -14.08%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.95 0.95 1.03 1.05 1.31 -26.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.88 0.80 0.81 0.88 0.83 0.82 0.85 -
P/RPS 1.90 1.75 1.30 0.86 0.48 0.38 0.34 213.92%
P/EPS 6.95 4.88 3.95 3.69 3.21 3.62 4.49 33.70%
EY 14.39 20.48 25.30 27.11 31.12 27.62 22.26 -25.17%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.93 1.05 1.04 1.12 1.27 -15.83%

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