[KERJAYA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
15-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 113.0%
YoY- 556.15%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 66,237 39,165 92,576 205,546 27,246 17,586 24,194 18.26%
PBT 21,343 13,828 22,834 11,327 -2,341 -7,893 -8,871 -
Tax -5,563 -3,401 -1,193 533 -259 -426 -111 91.95%
NP 15,780 10,427 21,641 11,860 -2,600 -8,319 -8,982 -
-
NP to SH 15,780 10,427 21,641 11,860 -2,600 -8,319 -8,982 -
-
Tax Rate 26.06% 24.60% 5.22% -4.71% - - - -
Total Cost 50,457 28,738 70,935 193,686 29,846 25,905 33,176 7.23%
-
Net Worth 97,919 84,472 76,206 55,367 26,942 29,822 37,525 17.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,722 3,631 - - - - - -
Div Payout % 17.25% 34.83% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 97,919 84,472 76,206 55,367 26,942 29,822 37,525 17.32%
NOSH 90,666 90,830 90,722 90,766 58,571 58,474 58,633 7.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.82% 26.62% 23.38% 5.77% -9.54% -47.30% -37.12% -
ROE 16.12% 12.34% 28.40% 21.42% -9.65% -27.90% -23.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 73.06 43.12 102.04 226.45 46.52 30.07 41.26 9.98%
EPS 17.40 11.48 23.85 13.07 -4.44 -14.23 -15.32 -
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.93 0.84 0.61 0.46 0.51 0.64 9.10%
Adjusted Per Share Value based on latest NOSH - 90,766
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.25 3.10 7.33 16.28 2.16 1.39 1.92 18.24%
EPS 1.25 0.83 1.71 0.94 -0.21 -0.66 -0.71 -
DPS 0.22 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.0669 0.0604 0.0438 0.0213 0.0236 0.0297 17.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.56 0.82 0.80 0.80 0.47 0.30 0.35 -
P/RPS 2.14 1.90 0.78 0.35 1.01 1.00 0.85 16.62%
P/EPS 8.96 7.14 3.35 6.12 -10.59 -2.11 -2.28 -
EY 11.16 14.00 29.82 16.33 -9.44 -47.42 -43.77 -
DY 1.92 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.88 0.95 1.31 1.02 0.59 0.55 17.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 27/05/14 30/05/13 15/06/12 27/05/11 31/05/10 28/05/09 -
Price 1.64 0.825 0.88 0.87 0.55 0.33 0.48 -
P/RPS 2.24 1.91 0.86 0.38 1.18 1.10 1.16 11.58%
P/EPS 9.42 7.19 3.69 6.66 -12.39 -2.32 -3.13 -
EY 10.61 13.91 27.11 15.02 -8.07 -43.11 -31.91 -
DY 1.83 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.89 1.05 1.43 1.20 0.65 0.75 12.48%

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