[KERJAYA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -19.25%
YoY- -42.51%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 758,822 77,352 60,136 48,802 252,168 81,678 11,502 100.88%
PBT 130,430 19,618 20,198 17,680 24,552 524 4,212 77.11%
Tax -33,784 -5,140 -5,410 -4,698 -1,972 -1,140 -410 108.46%
NP 96,646 14,478 14,788 12,982 22,580 -616 3,802 71.38%
-
NP to SH 96,522 14,478 14,788 12,982 22,580 -616 3,802 71.35%
-
Tax Rate 25.90% 26.20% 26.78% 26.57% 8.03% 217.56% 9.73% -
Total Cost 662,176 62,874 45,348 35,820 229,588 82,294 7,700 109.95%
-
Net Worth 338,014 98,878 88,909 78,981 60,806 27,246 31,683 48.31%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 338,014 98,878 88,909 78,981 60,806 27,246 31,683 48.31%
NOSH 234,732 90,714 90,723 90,783 90,755 59,230 58,672 25.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.74% 18.72% 24.59% 26.60% 8.95% -0.75% 33.06% -
ROE 28.56% 14.64% 16.63% 16.44% 37.13% -2.26% 12.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 323.27 85.27 66.28 53.76 277.85 137.90 19.60 59.47%
EPS 41.12 15.96 16.30 14.30 24.88 -1.04 6.48 36.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.09 0.98 0.87 0.67 0.46 0.54 17.74%
Adjusted Per Share Value based on latest NOSH - 90,882
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.09 6.13 4.76 3.86 19.97 6.47 0.91 100.91%
EPS 7.64 1.15 1.17 1.03 1.79 -0.05 0.30 71.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.0783 0.0704 0.0625 0.0482 0.0216 0.0251 48.31%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.03 1.59 0.92 0.83 0.88 0.50 0.40 -
P/RPS 0.63 1.86 1.39 1.54 0.32 0.36 2.04 -17.77%
P/EPS 4.94 9.96 5.64 5.80 3.54 -48.08 6.17 -3.63%
EY 20.26 10.04 17.72 17.23 28.27 -2.08 16.20 3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.46 0.94 0.95 1.31 1.09 0.74 11.33%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 23/08/10 -
Price 2.20 1.17 0.95 0.81 0.85 0.46 0.50 -
P/RPS 0.68 1.37 1.43 1.51 0.31 0.33 2.55 -19.75%
P/EPS 5.35 7.33 5.83 5.66 3.42 -44.23 7.72 -5.92%
EY 18.69 13.64 17.16 17.65 29.27 -2.26 12.96 6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.07 0.97 0.93 1.27 1.00 0.93 8.64%

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