[KERJAYA] YoY TTM 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- 19.62%
YoY- 1476.27%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 75,613 57,553 41,468 197,009 98,332 14,050 20,504 24.28%
PBT 20,890 18,654 16,948 20,244 -906 -4,953 -8,636 -
Tax -5,652 -4,612 -2,098 290 -586 -451 -136 86.06%
NP 15,238 14,042 14,850 20,534 -1,492 -5,404 -8,772 -
-
NP to SH 15,238 14,042 14,850 20,534 -1,492 -5,404 -8,772 -
-
Tax Rate 27.06% 24.72% 12.38% -1.43% - - - -
Total Cost 60,375 43,511 26,618 176,475 99,824 19,454 29,276 12.81%
-
Net Worth 102,691 89,830 81,564 66,190 90,848 31,124 41,184 16.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 6,353 - - - - - -
Div Payout % - 45.25% - - - - - -
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 102,691 89,830 81,564 66,190 90,848 31,124 41,184 16.44%
NOSH 90,877 90,738 90,627 90,671 90,848 58,725 58,835 7.51%
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 20.15% 24.40% 35.81% 10.42% -1.52% -38.46% -42.78% -
ROE 14.84% 15.63% 18.21% 31.02% -1.64% -17.36% -21.30% -
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 83.20 63.43 45.76 217.28 108.24 23.92 34.85 15.60%
EPS 16.77 15.48 16.39 22.65 -1.64 -9.20 -14.91 -
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.99 0.90 0.73 1.00 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 5.99 4.56 3.28 15.60 7.79 1.11 1.62 24.33%
EPS 1.21 1.11 1.18 1.63 -0.12 -0.43 -0.69 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.0711 0.0646 0.0524 0.0719 0.0246 0.0326 16.44%
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 1.92 2.02 1.65 0.35 0.46 1.84 1.03 10.93%
P/EPS 9.54 8.27 4.61 3.40 -30.45 -4.78 -2.41 -
EY 10.48 12.09 21.70 29.41 -3.28 -20.91 -41.42 -
DY 0.00 5.47 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 1.92 1.73 1.75 0.38 0.48 1.50 1.15 8.91%
P/EPS 9.54 7.11 4.88 3.62 -31.66 -3.91 -2.68 -
EY 10.48 14.07 20.48 27.62 -3.16 -25.56 -37.27 -
DY 0.00 6.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.11 0.89 1.12 0.52 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