[KERJAYA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 44.74%
YoY- 468.21%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 70,854 47,662 56,491 223,831 53,022 15,274 22,004 21.50%
PBT 20,102 16,305 20,387 16,720 -4,028 -5,841 -8,054 -
Tax -5,197 -3,908 -1,764 446 -634 -429 -151 80.30%
NP 14,905 12,397 18,623 17,166 -4,662 -6,270 -8,205 -
-
NP to SH 14,905 12,397 18,623 17,166 -4,662 -6,270 -8,205 -
-
Tax Rate 25.85% 23.97% 8.65% -2.67% - - - -
Total Cost 55,949 35,265 37,868 206,665 57,684 21,544 30,209 10.81%
-
Net Worth 98,932 88,839 79,067 60,798 27,303 31,749 46,563 13.37%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,722 3,631 - - - - - -
Div Payout % 18.26% 29.29% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 98,932 88,839 79,067 60,798 27,303 31,749 46,563 13.37%
NOSH 90,763 90,653 90,882 90,743 59,354 58,795 59,696 7.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.04% 26.01% 32.97% 7.67% -8.79% -41.05% -37.29% -
ROE 15.07% 13.95% 23.55% 28.23% -17.07% -19.75% -17.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.06 52.58 62.16 246.66 89.33 25.98 36.86 13.31%
EPS 16.42 13.68 20.49 18.92 -7.85 -10.66 -13.74 -
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.98 0.87 0.67 0.46 0.54 0.78 5.73%
Adjusted Per Share Value based on latest NOSH - 90,743
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.61 3.77 4.47 17.73 4.20 1.21 1.74 21.53%
EPS 1.18 0.98 1.47 1.36 -0.37 -0.50 -0.65 -
DPS 0.22 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0783 0.0704 0.0626 0.0481 0.0216 0.0251 0.0369 13.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.59 0.92 0.83 0.88 0.50 0.40 0.43 -
P/RPS 2.04 1.75 1.34 0.36 0.56 1.54 1.17 9.70%
P/EPS 9.68 6.73 4.05 4.65 -6.37 -3.75 -3.13 -
EY 10.33 14.86 24.69 21.50 -15.71 -26.66 -31.96 -
DY 1.89 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.94 0.95 1.31 1.09 0.74 0.55 17.66%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 23/08/10 28/08/09 -
Price 1.17 0.95 0.81 0.85 0.46 0.50 0.45 -
P/RPS 1.50 1.81 1.30 0.34 0.51 1.92 1.22 3.50%
P/EPS 7.12 6.95 3.95 4.49 -5.86 -4.69 -3.27 -
EY 14.04 14.39 25.30 22.26 -17.07 -21.33 -30.54 -
DY 2.56 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.97 0.93 1.27 1.00 0.93 0.58 10.74%

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