[KERJAYA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.26%
YoY- -27.68%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 588,482 75,613 57,553 41,468 197,009 98,332 14,050 86.24%
PBT 105,642 20,890 18,654 16,948 20,244 -906 -4,953 -
Tax -27,038 -5,652 -4,612 -2,098 290 -586 -451 97.71%
NP 78,604 15,238 14,042 14,850 20,534 -1,492 -5,404 -
-
NP to SH 78,506 15,238 14,042 14,850 20,534 -1,492 -5,404 -
-
Tax Rate 25.59% 27.06% 24.72% 12.38% -1.43% - - -
Total Cost 509,878 60,375 43,511 26,618 176,475 99,824 19,454 72.26%
-
Net Worth 734,772 102,691 89,830 81,564 66,190 90,848 31,124 69.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,269 - 6,353 - - - - -
Div Payout % 25.82% - 45.25% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 734,772 102,691 89,830 81,564 66,190 90,848 31,124 69.29%
NOSH 506,739 90,877 90,738 90,627 90,671 90,848 58,725 43.16%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.36% 20.15% 24.40% 35.81% 10.42% -1.52% -38.46% -
ROE 10.68% 14.84% 15.63% 18.21% 31.02% -1.64% -17.36% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 116.13 83.20 63.43 45.76 217.28 108.24 23.92 30.09%
EPS 15.49 16.77 15.48 16.39 22.65 -1.64 -9.20 -
DPS 4.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.13 0.99 0.90 0.73 1.00 0.53 18.24%
Adjusted Per Share Value based on latest NOSH - 90,627
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.60 5.99 4.56 3.28 15.60 7.79 1.11 86.32%
EPS 6.22 1.21 1.11 1.18 1.63 -0.12 -0.43 -
DPS 1.61 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5819 0.0813 0.0711 0.0646 0.0524 0.0719 0.0246 69.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.30 1.60 1.28 0.755 0.77 0.50 0.44 -
P/RPS 1.98 1.92 2.02 1.65 0.35 0.46 1.84 1.22%
P/EPS 14.85 9.54 8.27 4.61 3.40 -30.45 -4.78 -
EY 6.74 10.48 12.09 21.70 29.41 -3.28 -20.91 -
DY 1.74 0.00 5.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.42 1.29 0.84 1.05 0.50 0.83 11.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 -
Price 2.18 1.60 1.10 0.80 0.82 0.52 0.36 -
P/RPS 1.88 1.92 1.73 1.75 0.38 0.48 1.50 3.83%
P/EPS 14.07 9.54 7.11 4.88 3.62 -31.66 -3.91 -
EY 7.11 10.48 14.07 20.48 27.62 -3.16 -25.56 -
DY 1.83 0.00 6.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 1.11 0.89 1.12 0.52 0.68 14.08%

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