[KERJAYA] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 146.05%
YoY- 326.99%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 62,246 41,995 158,374 138,586 17,934 18,550 25,028 16.39%
PBT 20,392 15,046 24,014 4,706 -2,184 -8,441 -11,016 -
Tax -5,332 -3,552 -401 862 -269 -478 122 -
NP 15,060 11,494 23,613 5,568 -2,453 -8,919 -10,894 -
-
NP to SH 15,060 11,494 23,613 5,568 -2,453 -8,919 -10,894 -
-
Tax Rate 26.15% 23.61% 1.67% -18.32% - - - -
Total Cost 47,186 30,501 134,761 133,018 20,387 27,469 35,922 4.64%
-
Net Worth 93,444 81,679 72,599 49,030 27,613 29,358 38,179 16.08%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,721 3,630 - - - - - -
Div Payout % 18.07% 31.58% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 93,444 81,679 72,599 49,030 27,613 29,358 38,179 16.08%
NOSH 90,722 90,754 90,749 90,796 58,753 58,716 58,737 7.51%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.19% 27.37% 14.91% 4.02% -13.68% -48.08% -43.53% -
ROE 16.12% 14.07% 32.53% 11.36% -8.88% -30.38% -28.53% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.61 46.27 174.52 152.63 30.52 31.59 42.61 8.25%
EPS 16.60 12.67 26.02 8.18 -4.18 -15.19 -18.55 -
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.90 0.80 0.54 0.47 0.50 0.65 7.97%
Adjusted Per Share Value based on latest NOSH - 90,727
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.91 3.31 12.50 10.94 1.42 1.46 1.98 16.33%
EPS 1.19 0.91 1.86 0.44 -0.19 -0.70 -0.86 -
DPS 0.21 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0645 0.0573 0.0387 0.0218 0.0232 0.0301 16.08%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.99 0.74 0.82 0.53 0.37 0.37 0.49 -
P/RPS 1.44 1.60 0.47 0.35 1.21 1.17 1.15 3.81%
P/EPS 5.96 5.84 3.15 8.64 -8.86 -2.44 -2.64 -
EY 16.77 17.11 31.73 11.57 -11.28 -41.05 -37.85 -
DY 3.03 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.82 1.03 0.98 0.79 0.74 0.75 4.19%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 27/02/13 29/02/12 28/02/11 23/02/10 27/02/09 -
Price 1.38 0.88 0.83 0.92 0.35 0.31 0.47 -
P/RPS 2.01 1.90 0.48 0.60 1.15 0.98 1.10 10.56%
P/EPS 8.31 6.95 3.19 15.00 -8.38 -2.04 -2.53 -
EY 12.03 14.39 31.35 6.67 -11.93 -49.00 -39.46 -
DY 2.17 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.98 1.04 1.70 0.74 0.62 0.72 10.90%

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