[KERJAYA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.6%
YoY- 661.33%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 60,370 47,003 31,445 148,151 89,728 9,330 13,830 27.82%
PBT 15,665 15,167 11,559 18,434 2,896 1,618 -1,870 -
Tax -4,282 -3,962 -2,902 -1,205 -633 -316 -343 52.27%
NP 11,383 11,205 8,657 17,229 2,263 1,302 -2,213 -
-
NP to SH 11,383 11,205 8,657 17,229 2,263 1,302 -2,213 -
-
Tax Rate 27.33% 26.12% 25.11% 6.54% 21.86% 19.53% - -
Total Cost 48,987 35,798 22,788 130,922 87,465 8,028 16,043 20.43%
-
Net Worth 102,655 89,821 81,669 66,230 91,792 31,083 41,090 16.47%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,725 2,721 - - - - - -
Div Payout % 23.94% 24.29% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 102,655 89,821 81,669 66,230 91,792 31,083 41,090 16.47%
NOSH 90,845 90,728 90,744 90,726 90,883 58,648 58,700 7.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.86% 23.84% 27.53% 11.63% 2.52% 13.95% -16.00% -
ROE 11.09% 12.47% 10.60% 26.01% 2.47% 4.19% -5.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.45 51.81 34.65 163.29 98.73 15.91 23.56 18.85%
EPS 12.53 12.35 9.54 18.99 2.49 2.22 -3.77 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.99 0.90 0.73 1.01 0.53 0.70 8.30%
Adjusted Per Share Value based on latest NOSH - 90,671
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.78 3.72 2.49 11.73 7.11 0.74 1.10 27.72%
EPS 0.90 0.89 0.69 1.36 0.18 0.10 -0.18 -
DPS 0.22 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.0711 0.0647 0.0525 0.0727 0.0246 0.0325 16.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.60 1.28 0.755 0.77 0.50 0.44 0.36 -
P/RPS 2.41 2.47 2.18 0.47 0.51 2.77 1.53 7.86%
P/EPS 12.77 10.36 7.91 4.05 20.08 19.82 -9.55 -
EY 7.83 9.65 12.64 24.66 4.98 5.05 -10.47 -
DY 1.87 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.29 0.84 1.05 0.50 0.83 0.51 18.60%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 26/11/09 -
Price 1.60 1.10 0.80 0.82 0.52 0.36 0.40 -
P/RPS 2.41 2.12 2.31 0.50 0.53 2.26 1.70 5.98%
P/EPS 12.77 8.91 8.39 4.32 20.88 16.22 -10.61 -
EY 7.83 11.23 11.93 23.16 4.79 6.17 -9.43 -
DY 1.87 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.11 0.89 1.12 0.51 0.68 0.57 16.42%

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