Highlights

[KERJAYA] QoQ Quarter Result on 2014-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     50.47%    YoY -     79.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 15,448 15,243 16,935 18,611 11,457 10,550 7,044 68.88%
  QoQ % 1.34% -9.99% -9.01% 62.44% 8.60% 49.77% -
  Horiz. % 219.31% 216.40% 240.42% 264.21% 162.65% 149.77% 100.00%
PBT 4,960 5,225 5,068 6,090 4,009 3,487 2,719 49.35%
  QoQ % -5.07% 3.10% -16.78% 51.91% 14.97% 28.25% -
  Horiz. % 182.42% 192.17% 186.39% 223.98% 147.44% 128.25% 100.00%
Tax -1,288 -1,370 -1,257 -1,648 -1,057 -650 -553 75.80%
  QoQ % 5.99% -8.99% 23.73% -55.91% -62.62% -17.54% -
  Horiz. % 232.91% 247.74% 227.31% 298.01% 191.14% 117.54% 100.00%
NP 3,672 3,855 3,811 4,442 2,952 2,837 2,166 42.22%
  QoQ % -4.75% 1.15% -14.21% 50.47% 4.05% 30.98% -
  Horiz. % 169.53% 177.98% 175.95% 205.08% 136.29% 130.98% 100.00%
NP to SH 3,672 3,855 3,811 4,442 2,952 2,837 2,166 42.22%
  QoQ % -4.75% 1.15% -14.21% 50.47% 4.05% 30.98% -
  Horiz. % 169.53% 177.98% 175.95% 205.08% 136.29% 130.98% 100.00%
Tax Rate 25.97 % 26.22 % 24.80 % 27.06 % 26.37 % 18.64 % 20.34 % 17.71%
  QoQ % -0.95% 5.73% -8.35% 2.62% 41.47% -8.36% -
  Horiz. % 127.68% 128.91% 121.93% 133.04% 129.65% 91.64% 100.00%
Total Cost 11,776 11,388 13,124 14,169 8,505 7,713 4,878 80.05%
  QoQ % 3.41% -13.23% -7.38% 66.60% 10.27% 58.12% -
  Horiz. % 241.41% 233.46% 269.04% 290.47% 174.35% 158.12% 100.00%
Net Worth 97,919 93,427 89,830 88,839 84,472 81,712 81,564 12.97%
  QoQ % 4.81% 4.00% 1.12% 5.17% 3.38% 0.18% -
  Horiz. % 120.05% 114.54% 110.13% 108.92% 103.56% 100.18% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 2,722 - - 3,631 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.96% 0.00% 0.00% 100.00% -
Div Payout % - % - % 71.43 % - % - % 128.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.80% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 97,919 93,427 89,830 88,839 84,472 81,712 81,564 12.97%
  QoQ % 4.81% 4.00% 1.12% 5.17% 3.38% 0.18% -
  Horiz. % 120.05% 114.54% 110.13% 108.92% 103.56% 100.18% 100.00%
NOSH 90,666 90,705 90,738 90,653 90,830 90,791 90,627 0.03%
  QoQ % -0.04% -0.04% 0.09% -0.20% 0.04% 0.18% -
  Horiz. % 100.04% 100.09% 100.12% 100.03% 100.22% 100.18% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.77 % 25.29 % 22.50 % 23.87 % 25.77 % 26.89 % 30.75 % -15.79%
  QoQ % -6.01% 12.40% -5.74% -7.37% -4.17% -12.55% -
  Horiz. % 77.30% 82.24% 73.17% 77.63% 83.80% 87.45% 100.00%
ROE 3.75 % 4.13 % 4.24 % 5.00 % 3.49 % 3.47 % 2.66 % 25.75%
  QoQ % -9.20% -2.59% -15.20% 43.27% 0.58% 30.45% -
  Horiz. % 140.98% 155.26% 159.40% 187.97% 131.20% 130.45% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.04 16.80 18.66 20.53 12.61 11.62 7.77 68.88%
  QoQ % 1.43% -9.97% -9.11% 62.81% 8.52% 49.55% -
  Horiz. % 219.31% 216.22% 240.15% 264.22% 162.29% 149.55% 100.00%
EPS 4.05 4.25 4.20 4.90 3.25 3.13 2.39 42.18%
  QoQ % -4.71% 1.19% -14.29% 50.77% 3.83% 30.96% -
  Horiz. % 169.46% 177.82% 175.73% 205.02% 135.98% 130.96% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.00% 0.00% 0.00% 100.00% -
NAPS 1.0800 1.0300 0.9900 0.9800 0.9300 0.9000 0.9000 12.94%
  QoQ % 4.85% 4.04% 1.02% 5.38% 3.33% 0.00% -
  Horiz. % 120.00% 114.44% 110.00% 108.89% 103.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.24 1.23 1.36 1.50 0.92 0.85 0.57 67.97%
  QoQ % 0.81% -9.56% -9.33% 63.04% 8.24% 49.12% -
  Horiz. % 217.54% 215.79% 238.60% 263.16% 161.40% 149.12% 100.00%
EPS 0.30 0.31 0.31 0.36 0.24 0.23 0.17 46.08%
  QoQ % -3.23% 0.00% -13.89% 50.00% 4.35% 35.29% -
  Horiz. % 176.47% 182.35% 182.35% 211.76% 141.18% 135.29% 100.00%
DPS 0.00 0.00 0.22 0.00 0.00 0.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.86% 0.00% 0.00% 100.00% -
NAPS 0.0788 0.0752 0.0723 0.0715 0.0680 0.0658 0.0657 12.90%
  QoQ % 4.79% 4.01% 1.12% 5.15% 3.34% 0.15% -
  Horiz. % 119.94% 114.46% 110.05% 108.83% 103.50% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.5600 0.9900 1.2800 0.9200 0.8200 0.7400 0.7550 -
P/RPS 9.16 5.89 6.86 4.48 6.50 6.37 9.71 -3.82%
  QoQ % 55.52% -14.14% 53.12% -31.08% 2.04% -34.40% -
  Horiz. % 94.34% 60.66% 70.65% 46.14% 66.94% 65.60% 100.00%
P/EPS 38.52 23.29 30.48 18.78 25.23 23.68 31.59 14.15%
  QoQ % 65.39% -23.59% 62.30% -25.56% 6.55% -25.04% -
  Horiz. % 121.94% 73.73% 96.49% 59.45% 79.87% 74.96% 100.00%
EY 2.60 4.29 3.28 5.33 3.96 4.22 3.17 -12.39%
  QoQ % -39.39% 30.79% -38.46% 34.60% -6.16% 33.12% -
  Horiz. % 82.02% 135.33% 103.47% 168.14% 124.92% 133.12% 100.00%
DY 0.00 0.00 2.34 0.00 0.00 5.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 43.25% 0.00% 0.00% 100.00% -
P/NAPS 1.44 0.96 1.29 0.94 0.88 0.82 0.84 43.28%
  QoQ % 50.00% -25.58% 37.23% 6.82% 7.32% -2.38% -
  Horiz. % 171.43% 114.29% 153.57% 111.90% 104.76% 97.62% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 25/02/14 19/11/13 -
Price 1.6400 1.3800 1.1000 0.9500 0.8250 0.8800 0.8000 -
P/RPS 9.63 8.21 5.89 4.63 6.54 7.57 10.29 -4.33%
  QoQ % 17.30% 39.39% 27.21% -29.20% -13.61% -26.43% -
  Horiz. % 93.59% 79.79% 57.24% 45.00% 63.56% 73.57% 100.00%
P/EPS 40.49 32.47 26.19 19.39 25.38 28.16 33.47 13.55%
  QoQ % 24.70% 23.98% 35.07% -23.60% -9.87% -15.86% -
  Horiz. % 120.97% 97.01% 78.25% 57.93% 75.83% 84.14% 100.00%
EY 2.47 3.08 3.82 5.16 3.94 3.55 2.99 -11.97%
  QoQ % -19.81% -19.37% -25.97% 30.96% 10.99% 18.73% -
  Horiz. % 82.61% 103.01% 127.76% 172.58% 131.77% 118.73% 100.00%
DY 0.00 0.00 2.73 0.00 0.00 4.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 0.00% 0.00% 100.00% -
P/NAPS 1.52 1.34 1.11 0.97 0.89 0.98 0.89 42.93%
  QoQ % 13.43% 20.72% 14.43% 8.99% -9.18% 10.11% -
  Horiz. % 170.79% 150.56% 124.72% 108.99% 100.00% 110.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS