Highlights

[KERJAYA] QoQ Quarter Result on 2015-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -2.86%    YoY -     -19.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 185,930 18,604 21,694 23,228 15,448 15,243 16,935 393.26%
  QoQ % 899.41% -14.24% -6.60% 50.36% 1.34% -9.99% -
  Horiz. % 1,097.90% 109.86% 128.10% 137.16% 91.22% 90.01% 100.00%
PBT 32,041 6,636 5,856 4,849 4,960 5,225 5,068 241.53%
  QoQ % 382.84% 13.32% 20.77% -2.24% -5.07% 3.10% -
  Horiz. % 632.22% 130.94% 115.55% 95.68% 97.87% 103.10% 100.00%
Tax -8,364 -1,880 -1,712 -1,282 -1,288 -1,370 -1,257 253.36%
  QoQ % -344.89% -9.81% -33.54% 0.47% 5.99% -8.99% -
  Horiz. % 665.39% 149.56% 136.20% 101.99% 102.47% 108.99% 100.00%
NP 23,677 4,756 4,144 3,567 3,672 3,855 3,811 237.58%
  QoQ % 397.83% 14.77% 16.18% -2.86% -4.75% 1.15% -
  Horiz. % 621.28% 124.80% 108.74% 93.60% 96.35% 101.15% 100.00%
NP to SH 23,677 4,756 4,144 3,567 3,672 3,855 3,811 237.58%
  QoQ % 397.83% 14.77% 16.18% -2.86% -4.75% 1.15% -
  Horiz. % 621.28% 124.80% 108.74% 93.60% 96.35% 101.15% 100.00%
Tax Rate 26.10 % 28.33 % 29.23 % 26.44 % 25.97 % 26.22 % 24.80 % 3.46%
  QoQ % -7.87% -3.08% 10.55% 1.81% -0.95% 5.73% -
  Horiz. % 105.24% 114.23% 117.86% 106.61% 104.72% 105.73% 100.00%
Total Cost 162,253 13,848 17,550 19,661 11,776 11,388 13,124 433.85%
  QoQ % 1,071.67% -21.09% -10.74% 66.96% 3.41% -13.23% -
  Horiz. % 1,236.31% 105.52% 133.72% 149.81% 89.73% 86.77% 100.00%
Net Worth 268,614 108,839 102,691 98,932 97,919 93,427 89,830 107.42%
  QoQ % 146.80% 5.99% 3.80% 1.03% 4.81% 4.00% -
  Horiz. % 299.02% 121.16% 114.32% 110.13% 109.01% 104.00% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 2,722 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 71.43 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 268,614 108,839 102,691 98,932 97,919 93,427 89,830 107.42%
  QoQ % 146.80% 5.99% 3.80% 1.03% 4.81% 4.00% -
  Horiz. % 299.02% 121.16% 114.32% 110.13% 109.01% 104.00% 100.00%
NOSH 121,545 91,461 90,877 90,763 90,666 90,705 90,738 21.49%
  QoQ % 32.89% 0.64% 0.13% 0.11% -0.04% -0.04% -
  Horiz. % 133.95% 100.80% 100.15% 100.03% 99.92% 99.96% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.73 % 25.56 % 19.10 % 15.36 % 23.77 % 25.29 % 22.50 % -31.57%
  QoQ % -50.20% 33.82% 24.35% -35.38% -6.01% 12.40% -
  Horiz. % 56.58% 113.60% 84.89% 68.27% 105.64% 112.40% 100.00%
ROE 8.81 % 4.37 % 4.04 % 3.61 % 3.75 % 4.13 % 4.24 % 62.76%
  QoQ % 101.60% 8.17% 11.91% -3.73% -9.20% -2.59% -
  Horiz. % 207.78% 103.07% 95.28% 85.14% 88.44% 97.41% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 152.97 20.34 23.87 25.59 17.04 16.80 18.66 306.04%
  QoQ % 652.06% -14.79% -6.72% 50.18% 1.43% -9.97% -
  Horiz. % 819.77% 109.00% 127.92% 137.14% 91.32% 90.03% 100.00%
EPS 19.48 5.20 4.56 3.93 4.05 4.25 4.20 177.86%
  QoQ % 274.62% 14.04% 16.03% -2.96% -4.71% 1.19% -
  Horiz. % 463.81% 123.81% 108.57% 93.57% 96.43% 101.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2100 1.1900 1.1300 1.0900 1.0800 1.0300 0.9900 70.72%
  QoQ % 85.71% 5.31% 3.67% 0.93% 4.85% 4.04% -
  Horiz. % 223.23% 120.20% 114.14% 110.10% 109.09% 104.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.97 1.50 1.75 1.87 1.24 1.23 1.36 394.11%
  QoQ % 898.00% -14.29% -6.42% 50.81% 0.81% -9.56% -
  Horiz. % 1,100.74% 110.29% 128.68% 137.50% 91.18% 90.44% 100.00%
EPS 1.91 0.38 0.33 0.29 0.30 0.31 0.31 235.71%
  QoQ % 402.63% 15.15% 13.79% -3.33% -3.23% 0.00% -
  Horiz. % 616.13% 122.58% 106.45% 93.55% 96.77% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2163 0.0876 0.0827 0.0797 0.0788 0.0752 0.0723 107.49%
  QoQ % 146.92% 5.93% 3.76% 1.14% 4.79% 4.01% -
  Horiz. % 299.17% 121.16% 114.38% 110.24% 108.99% 104.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.7100 1.6300 1.6000 1.5900 1.5600 0.9900 1.2800 -
P/RPS 1.12 8.01 6.70 6.21 9.16 5.89 6.86 -70.10%
  QoQ % -86.02% 19.55% 7.89% -32.21% 55.52% -14.14% -
  Horiz. % 16.33% 116.76% 97.67% 90.52% 133.53% 85.86% 100.00%
P/EPS 8.78 31.35 35.09 40.46 38.52 23.29 30.48 -56.35%
  QoQ % -71.99% -10.66% -13.27% 5.04% 65.39% -23.59% -
  Horiz. % 28.81% 102.85% 115.12% 132.74% 126.38% 76.41% 100.00%
EY 11.39 3.19 2.85 2.47 2.60 4.29 3.28 129.14%
  QoQ % 257.05% 11.93% 15.38% -5.00% -39.39% 30.79% -
  Horiz. % 347.26% 97.26% 86.89% 75.30% 79.27% 130.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 1.37 1.42 1.46 1.44 0.96 1.29 -29.09%
  QoQ % -43.80% -3.52% -2.74% 1.39% 50.00% -25.58% -
  Horiz. % 59.69% 106.20% 110.08% 113.18% 111.63% 74.42% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 25/02/15 21/11/14 -
Price 2.0800 1.7000 1.6000 1.1700 1.6400 1.3800 1.1000 -
P/RPS 1.36 8.36 6.70 4.57 9.63 8.21 5.89 -62.33%
  QoQ % -83.73% 24.78% 46.61% -52.54% 17.30% 39.39% -
  Horiz. % 23.09% 141.94% 113.75% 77.59% 163.50% 139.39% 100.00%
P/EPS 10.68 32.69 35.09 29.77 40.49 32.47 26.19 -44.98%
  QoQ % -67.33% -6.84% 17.87% -26.48% 24.70% 23.98% -
  Horiz. % 40.78% 124.82% 133.98% 113.67% 154.60% 123.98% 100.00%
EY 9.37 3.06 2.85 3.36 2.47 3.08 3.82 81.78%
  QoQ % 206.21% 7.37% -15.18% 36.03% -19.81% -19.37% -
  Horiz. % 245.29% 80.10% 74.61% 87.96% 64.66% 80.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.43 1.42 1.07 1.52 1.34 1.11 -10.48%
  QoQ % -34.27% 0.70% 32.71% -29.61% 13.43% 20.72% -
  Horiz. % 84.68% 128.83% 127.93% 96.40% 136.94% 120.72% 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.
 


 

341  314  513  1080 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.015 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.02 
Partners & Brokers