[KERJAYA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.42%
YoY- -51.32%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 798,694 78,974 62,246 41,995 158,374 138,586 17,934 88.16%
PBT 133,157 22,301 20,392 15,046 24,014 4,706 -2,184 -
Tax -33,330 -6,162 -5,332 -3,552 -401 862 -269 123.11%
NP 99,827 16,139 15,060 11,494 23,613 5,568 -2,453 -
-
NP to SH 99,624 16,139 15,060 11,494 23,613 5,568 -2,453 -
-
Tax Rate 25.03% 27.63% 26.15% 23.61% 1.67% -18.32% - -
Total Cost 698,867 62,835 47,186 30,501 134,761 133,018 20,387 80.13%
-
Net Worth 558,059 108,260 93,444 81,679 72,599 49,030 27,613 64.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,881 2,729 2,721 3,630 - - - -
Div Payout % 14.94% 16.91% 18.07% 31.58% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 558,059 108,260 93,444 81,679 72,599 49,030 27,613 64.96%
NOSH 372,039 90,975 90,722 90,754 90,749 90,796 58,753 35.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.50% 20.44% 24.19% 27.37% 14.91% 4.02% -13.68% -
ROE 17.85% 14.91% 16.12% 14.07% 32.53% 11.36% -8.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 214.68 86.81 68.61 46.27 174.52 152.63 30.52 38.37%
EPS 26.78 17.74 16.60 12.67 26.02 8.18 -4.18 -
DPS 4.00 3.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 1.50 1.19 1.03 0.90 0.80 0.54 0.47 21.31%
Adjusted Per Share Value based on latest NOSH - 90,791
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.03 6.23 4.91 3.31 12.50 10.94 1.42 88.05%
EPS 7.86 1.27 1.19 0.91 1.86 0.44 -0.19 -
DPS 1.17 0.22 0.21 0.29 0.00 0.00 0.00 -
NAPS 0.4404 0.0854 0.0737 0.0645 0.0573 0.0387 0.0218 64.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.17 1.63 0.99 0.74 0.82 0.53 0.37 -
P/RPS 1.01 1.88 1.44 1.60 0.47 0.35 1.21 -2.96%
P/EPS 8.10 9.19 5.96 5.84 3.15 8.64 -8.86 -
EY 12.34 10.88 16.77 17.11 31.73 11.57 -11.28 -
DY 1.84 1.84 3.03 5.41 0.00 0.00 0.00 -
P/NAPS 1.45 1.37 0.96 0.82 1.03 0.98 0.79 10.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 29/02/12 28/02/11 -
Price 2.50 1.70 1.38 0.88 0.83 0.92 0.35 -
P/RPS 1.16 1.96 2.01 1.90 0.48 0.60 1.15 0.14%
P/EPS 9.34 9.58 8.31 6.95 3.19 15.00 -8.38 -
EY 10.71 10.44 12.03 14.39 31.35 6.67 -11.93 -
DY 1.60 1.76 2.17 4.55 0.00 0.00 0.00 -
P/NAPS 1.67 1.43 1.34 0.98 1.04 1.70 0.74 14.51%

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