Highlights

[KERJAYA] QoQ Quarter Result on 2013-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -12.38%    YoY -     -63.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,611 11,457 10,550 7,044 10,114 14,287 10,223 49.26%
  QoQ % 62.44% 8.60% 49.77% -30.35% -29.21% 39.75% -
  Horiz. % 182.05% 112.07% 103.20% 68.90% 98.93% 139.75% 100.00%
PBT 6,090 4,009 3,487 2,719 3,613 5,227 5,580 6.02%
  QoQ % 51.91% 14.97% 28.25% -24.74% -30.88% -6.33% -
  Horiz. % 109.14% 71.85% 62.49% 48.73% 64.75% 93.67% 100.00%
Tax -1,648 -1,057 -650 -553 -1,141 -1,208 804 -
  QoQ % -55.91% -62.62% -17.54% 51.53% 5.55% -250.25% -
  Horiz. % -204.98% -131.47% -80.85% -68.78% -141.92% -150.25% 100.00%
NP 4,442 2,952 2,837 2,166 2,472 4,019 6,384 -21.53%
  QoQ % 50.47% 4.05% 30.98% -12.38% -38.49% -37.05% -
  Horiz. % 69.58% 46.24% 44.44% 33.93% 38.72% 62.95% 100.00%
NP to SH 4,442 2,952 2,837 2,166 2,472 4,019 6,384 -21.53%
  QoQ % 50.47% 4.05% 30.98% -12.38% -38.49% -37.05% -
  Horiz. % 69.58% 46.24% 44.44% 33.93% 38.72% 62.95% 100.00%
Tax Rate 27.06 % 26.37 % 18.64 % 20.34 % 31.58 % 23.11 % -14.41 % -
  QoQ % 2.62% 41.47% -8.36% -35.59% 36.65% 260.37% -
  Horiz. % -187.79% -183.00% -129.35% -141.15% -219.15% -160.37% 100.00%
Total Cost 14,169 8,505 7,713 4,878 7,642 10,268 3,839 139.40%
  QoQ % 66.60% 10.27% 58.12% -36.17% -25.57% 167.47% -
  Horiz. % 369.08% 221.54% 200.91% 127.06% 199.06% 267.47% 100.00%
Net Worth 88,839 84,472 81,712 81,564 79,067 76,206 72,545 14.51%
  QoQ % 5.17% 3.38% 0.18% 3.16% 3.75% 5.05% -
  Horiz. % 122.46% 116.44% 112.64% 112.43% 108.99% 105.05% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,631 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 128.01 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,839 84,472 81,712 81,564 79,067 76,206 72,545 14.51%
  QoQ % 5.17% 3.38% 0.18% 3.16% 3.75% 5.05% -
  Horiz. % 122.46% 116.44% 112.64% 112.43% 108.99% 105.05% 100.00%
NOSH 90,653 90,830 90,791 90,627 90,882 90,722 90,681 -0.02%
  QoQ % -0.20% 0.04% 0.18% -0.28% 0.18% 0.04% -
  Horiz. % 99.97% 100.16% 100.12% 99.94% 100.22% 100.04% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 23.87 % 25.77 % 26.89 % 30.75 % 24.44 % 28.13 % 62.45 % -47.42%
  QoQ % -7.37% -4.17% -12.55% 25.82% -13.12% -54.96% -
  Horiz. % 38.22% 41.27% 43.06% 49.24% 39.14% 45.04% 100.00%
ROE 5.00 % 3.49 % 3.47 % 2.66 % 3.13 % 5.27 % 8.80 % -31.47%
  QoQ % 43.27% 0.58% 30.45% -15.02% -40.61% -40.11% -
  Horiz. % 56.82% 39.66% 39.43% 30.23% 35.57% 59.89% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.53 12.61 11.62 7.77 11.13 15.75 11.27 49.32%
  QoQ % 62.81% 8.52% 49.55% -30.19% -29.33% 39.75% -
  Horiz. % 182.17% 111.89% 103.11% 68.94% 98.76% 139.75% 100.00%
EPS 4.90 3.25 3.13 2.39 2.72 4.43 7.04 -21.51%
  QoQ % 50.77% 3.83% 30.96% -12.13% -38.60% -37.07% -
  Horiz. % 69.60% 46.16% 44.46% 33.95% 38.64% 62.93% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.9800 0.9300 0.9000 0.9000 0.8700 0.8400 0.8000 14.53%
  QoQ % 5.38% 3.33% 0.00% 3.45% 3.57% 5.00% -
  Horiz. % 122.50% 116.25% 112.50% 112.50% 108.75% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.50 0.92 0.85 0.57 0.81 1.15 0.82 49.74%
  QoQ % 63.04% 8.24% 49.12% -29.63% -29.57% 40.24% -
  Horiz. % 182.93% 112.20% 103.66% 69.51% 98.78% 140.24% 100.00%
EPS 0.36 0.24 0.23 0.17 0.20 0.32 0.51 -20.77%
  QoQ % 50.00% 4.35% 35.29% -15.00% -37.50% -37.25% -
  Horiz. % 70.59% 47.06% 45.10% 33.33% 39.22% 62.75% 100.00%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0715 0.0680 0.0658 0.0657 0.0637 0.0614 0.0584 14.49%
  QoQ % 5.15% 3.34% 0.15% 3.14% 3.75% 5.14% -
  Horiz. % 122.43% 116.44% 112.67% 112.50% 109.08% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.9200 0.8200 0.7400 0.7550 0.8300 0.8000 0.8200 -
P/RPS 4.48 6.50 6.37 9.71 7.46 5.08 7.27 -27.65%
  QoQ % -31.08% 2.04% -34.40% 30.16% 46.85% -30.12% -
  Horiz. % 61.62% 89.41% 87.62% 133.56% 102.61% 69.88% 100.00%
P/EPS 18.78 25.23 23.68 31.59 30.51 18.06 11.65 37.60%
  QoQ % -25.56% 6.55% -25.04% 3.54% 68.94% 55.02% -
  Horiz. % 161.20% 216.57% 203.26% 271.16% 261.89% 155.02% 100.00%
EY 5.33 3.96 4.22 3.17 3.28 5.54 8.59 -27.32%
  QoQ % 34.60% -6.16% 33.12% -3.35% -40.79% -35.51% -
  Horiz. % 62.05% 46.10% 49.13% 36.90% 38.18% 64.49% 100.00%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.94 0.88 0.82 0.84 0.95 0.95 1.03 -5.93%
  QoQ % 6.82% 7.32% -2.38% -11.58% 0.00% -7.77% -
  Horiz. % 91.26% 85.44% 79.61% 81.55% 92.23% 92.23% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 -
Price 0.9500 0.8250 0.8800 0.8000 0.8100 0.8800 0.8300 -
P/RPS 4.63 6.54 7.57 10.29 7.28 5.59 7.36 -26.64%
  QoQ % -29.20% -13.61% -26.43% 41.35% 30.23% -24.05% -
  Horiz. % 62.91% 88.86% 102.85% 139.81% 98.91% 75.95% 100.00%
P/EPS 19.39 25.38 28.16 33.47 29.78 19.86 11.79 39.46%
  QoQ % -23.60% -9.87% -15.86% 12.39% 49.95% 68.45% -
  Horiz. % 164.46% 215.27% 238.85% 283.88% 252.59% 168.45% 100.00%
EY 5.16 3.94 3.55 2.99 3.36 5.03 8.48 -28.26%
  QoQ % 30.96% 10.99% 18.73% -11.01% -33.20% -40.68% -
  Horiz. % 60.85% 46.46% 41.86% 35.26% 39.62% 59.32% 100.00%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.97 0.89 0.98 0.89 0.93 1.05 1.04 -4.55%
  QoQ % 8.99% -9.18% 10.11% -4.30% -11.43% 0.96% -
  Horiz. % 93.27% 85.58% 94.23% 85.58% 89.42% 100.96% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers