[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 589.83%
YoY- 73.81%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 62,670 41,926 197,534 119,637 12,440 18,440 24,510 16.92%
PBT 20,222 15,412 24,578 3,861 2,157 -2,493 -5,241 -
Tax -5,282 -3,869 -1,606 -844 -421 -457 -336 58.24%
NP 14,940 11,542 22,972 3,017 1,736 -2,950 -5,577 -
-
NP to SH 14,940 11,542 22,972 3,017 1,736 -2,950 -5,577 -
-
Tax Rate 26.12% 25.10% 6.53% 21.86% 19.52% - - -
Total Cost 47,730 30,384 174,562 116,620 10,704 21,390 30,087 7.99%
-
Net Worth 89,821 81,669 66,230 91,792 31,083 41,090 45,237 12.10%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,629 - - - - - - -
Div Payout % 24.29% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 89,821 81,669 66,230 91,792 31,083 41,090 45,237 12.10%
NOSH 90,728 90,744 90,726 90,883 58,648 58,700 58,749 7.50%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 23.84% 27.53% 11.63% 2.52% 13.95% -16.00% -22.75% -
ROE 16.63% 14.13% 34.68% 3.29% 5.58% -7.18% -12.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 69.07 46.20 217.72 131.64 21.21 31.41 41.72 8.76%
EPS 16.47 12.72 25.32 3.32 2.96 -5.03 -9.49 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.90 0.73 1.01 0.53 0.70 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 90,848
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.95 3.31 15.59 9.44 0.98 1.46 1.93 16.98%
EPS 1.18 0.91 1.81 0.24 0.14 -0.23 -0.44 -
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0644 0.0523 0.0724 0.0245 0.0324 0.0357 12.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.28 0.755 0.77 0.50 0.44 0.36 0.44 -
P/RPS 1.85 1.63 0.35 0.38 2.07 1.15 1.05 9.89%
P/EPS 7.77 5.94 3.04 15.06 14.86 -7.16 -4.63 -
EY 12.86 16.85 32.88 6.64 6.73 -13.96 -21.58 -
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.84 1.05 0.50 0.83 0.51 0.57 14.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 26/11/09 28/11/08 -
Price 1.10 0.80 0.82 0.52 0.36 0.40 0.48 -
P/RPS 1.59 1.73 0.38 0.40 1.70 1.27 1.15 5.54%
P/EPS 6.68 6.29 3.24 15.66 12.16 -7.96 -5.06 -
EY 14.97 15.90 30.88 6.38 8.22 -12.57 -19.78 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.89 1.12 0.51 0.68 0.57 0.62 10.18%

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