[KERJAYA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.09%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 759,837 80,493 62,670 41,926 197,534 119,637 12,440 98.32%
PBT 132,008 20,886 20,222 15,412 24,578 3,861 2,157 98.39%
Tax -33,544 -5,709 -5,282 -3,869 -1,606 -844 -421 107.30%
NP 98,464 15,177 14,940 11,542 22,972 3,017 1,736 95.89%
-
NP to SH 98,334 15,177 14,940 11,542 22,972 3,017 1,736 95.85%
-
Tax Rate 25.41% 27.33% 26.12% 25.10% 6.53% 21.86% 19.52% -
Total Cost 661,373 65,316 47,730 30,384 174,562 116,620 10,704 98.70%
-
Net Worth 472,971 102,655 89,821 81,669 66,230 91,792 31,083 57.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 17,396 3,633 3,629 - - - - -
Div Payout % 17.69% 23.94% 24.29% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 472,971 102,655 89,821 81,669 66,230 91,792 31,083 57.35%
NOSH 326,187 90,845 90,728 90,744 90,726 90,883 58,648 33.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.96% 18.86% 23.84% 27.53% 11.63% 2.52% 13.95% -
ROE 20.79% 14.78% 16.63% 14.13% 34.68% 3.29% 5.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 232.94 88.60 69.07 46.20 217.72 131.64 21.21 49.03%
EPS 30.15 16.71 16.47 12.72 25.32 3.32 2.96 47.17%
DPS 5.33 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.13 0.99 0.90 0.73 1.01 0.53 18.24%
Adjusted Per Share Value based on latest NOSH - 90,627
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.18 6.37 4.96 3.32 15.64 9.47 0.99 98.16%
EPS 7.79 1.20 1.18 0.91 1.82 0.24 0.14 95.27%
DPS 1.38 0.29 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.3746 0.0813 0.0711 0.0647 0.0525 0.0727 0.0246 57.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.30 1.60 1.28 0.755 0.77 0.50 0.44 -
P/RPS 0.99 1.81 1.85 1.63 0.35 0.38 2.07 -11.55%
P/EPS 7.63 9.58 7.77 5.94 3.04 15.06 14.86 -10.50%
EY 13.11 10.44 12.86 16.85 32.88 6.64 6.73 11.74%
DY 2.32 2.50 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.42 1.29 0.84 1.05 0.50 0.83 11.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 -
Price 2.18 1.60 1.10 0.80 0.82 0.52 0.36 -
P/RPS 0.94 1.81 1.59 1.73 0.38 0.40 1.70 -9.39%
P/EPS 7.23 9.58 6.68 6.29 3.24 15.66 12.16 -8.29%
EY 13.83 10.44 14.97 15.90 30.88 6.38 8.22 9.04%
DY 2.45 2.50 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 1.11 0.89 1.12 0.51 0.68 14.08%

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