Highlights

[KERJAYA] QoQ Quarter Result on 2014-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -14.21%    YoY -     75.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 23,228 15,448 15,243 16,935 18,611 11,457 10,550 69.49%
  QoQ % 50.36% 1.34% -9.99% -9.01% 62.44% 8.60% -
  Horiz. % 220.17% 146.43% 144.48% 160.52% 176.41% 108.60% 100.00%
PBT 4,849 4,960 5,225 5,068 6,090 4,009 3,487 24.66%
  QoQ % -2.24% -5.07% 3.10% -16.78% 51.91% 14.97% -
  Horiz. % 139.06% 142.24% 149.84% 145.34% 174.65% 114.97% 100.00%
Tax -1,282 -1,288 -1,370 -1,257 -1,648 -1,057 -650 57.47%
  QoQ % 0.47% 5.99% -8.99% 23.73% -55.91% -62.62% -
  Horiz. % 197.23% 198.15% 210.77% 193.38% 253.54% 162.62% 100.00%
NP 3,567 3,672 3,855 3,811 4,442 2,952 2,837 16.54%
  QoQ % -2.86% -4.75% 1.15% -14.21% 50.47% 4.05% -
  Horiz. % 125.73% 129.43% 135.88% 134.33% 156.57% 104.05% 100.00%
NP to SH 3,567 3,672 3,855 3,811 4,442 2,952 2,837 16.54%
  QoQ % -2.86% -4.75% 1.15% -14.21% 50.47% 4.05% -
  Horiz. % 125.73% 129.43% 135.88% 134.33% 156.57% 104.05% 100.00%
Tax Rate 26.44 % 25.97 % 26.22 % 24.80 % 27.06 % 26.37 % 18.64 % 26.32%
  QoQ % 1.81% -0.95% 5.73% -8.35% 2.62% 41.47% -
  Horiz. % 141.85% 139.32% 140.67% 133.05% 145.17% 141.47% 100.00%
Total Cost 19,661 11,776 11,388 13,124 14,169 8,505 7,713 86.92%
  QoQ % 66.96% 3.41% -13.23% -7.38% 66.60% 10.27% -
  Horiz. % 254.91% 152.68% 147.65% 170.15% 183.70% 110.27% 100.00%
Net Worth 98,932 97,919 93,427 89,830 88,839 84,472 81,712 13.64%
  QoQ % 1.03% 4.81% 4.00% 1.12% 5.17% 3.38% -
  Horiz. % 121.07% 119.84% 114.34% 109.94% 108.72% 103.38% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 2,722 - - 3,631 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 55.80% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 98,932 97,919 93,427 89,830 88,839 84,472 81,712 13.64%
  QoQ % 1.03% 4.81% 4.00% 1.12% 5.17% 3.38% -
  Horiz. % 121.07% 119.84% 114.34% 109.94% 108.72% 103.38% 100.00%
NOSH 90,763 90,666 90,705 90,738 90,653 90,830 90,791 -0.02%
  QoQ % 0.11% -0.04% -0.04% 0.09% -0.20% 0.04% -
  Horiz. % 99.97% 99.86% 99.91% 99.94% 99.85% 100.04% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.36 % 23.77 % 25.29 % 22.50 % 23.87 % 25.77 % 26.89 % -31.23%
  QoQ % -35.38% -6.01% 12.40% -5.74% -7.37% -4.17% -
  Horiz. % 57.12% 88.40% 94.05% 83.67% 88.77% 95.83% 100.00%
ROE 3.61 % 3.75 % 4.13 % 4.24 % 5.00 % 3.49 % 3.47 % 2.68%
  QoQ % -3.73% -9.20% -2.59% -15.20% 43.27% 0.58% -
  Horiz. % 104.03% 108.07% 119.02% 122.19% 144.09% 100.58% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.59 17.04 16.80 18.66 20.53 12.61 11.62 69.51%
  QoQ % 50.18% 1.43% -9.97% -9.11% 62.81% 8.52% -
  Horiz. % 220.22% 146.64% 144.58% 160.59% 176.68% 108.52% 100.00%
EPS 3.93 4.05 4.25 4.20 4.90 3.25 3.13 16.43%
  QoQ % -2.96% -4.71% 1.19% -14.29% 50.77% 3.83% -
  Horiz. % 125.56% 129.39% 135.78% 134.19% 156.55% 103.83% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 0.00% 0.00% 100.00%
NAPS 1.0900 1.0800 1.0300 0.9900 0.9800 0.9300 0.9000 13.66%
  QoQ % 0.93% 4.85% 4.04% 1.02% 5.38% 3.33% -
  Horiz. % 121.11% 120.00% 114.44% 110.00% 108.89% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.87 1.24 1.23 1.36 1.50 0.92 0.85 69.40%
  QoQ % 50.81% 0.81% -9.56% -9.33% 63.04% 8.24% -
  Horiz. % 220.00% 145.88% 144.71% 160.00% 176.47% 108.24% 100.00%
EPS 0.29 0.30 0.31 0.31 0.36 0.24 0.23 16.76%
  QoQ % -3.33% -3.23% 0.00% -13.89% 50.00% 4.35% -
  Horiz. % 126.09% 130.43% 134.78% 134.78% 156.52% 104.35% 100.00%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.86% 0.00% 0.00% 100.00%
NAPS 0.0797 0.0788 0.0752 0.0723 0.0715 0.0680 0.0658 13.67%
  QoQ % 1.14% 4.79% 4.01% 1.12% 5.15% 3.34% -
  Horiz. % 121.12% 119.76% 114.29% 109.88% 108.66% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.5900 1.5600 0.9900 1.2800 0.9200 0.8200 0.7400 -
P/RPS 6.21 9.16 5.89 6.86 4.48 6.50 6.37 -1.69%
  QoQ % -32.21% 55.52% -14.14% 53.12% -31.08% 2.04% -
  Horiz. % 97.49% 143.80% 92.46% 107.69% 70.33% 102.04% 100.00%
P/EPS 40.46 38.52 23.29 30.48 18.78 25.23 23.68 43.06%
  QoQ % 5.04% 65.39% -23.59% 62.30% -25.56% 6.55% -
  Horiz. % 170.86% 162.67% 98.35% 128.72% 79.31% 106.55% 100.00%
EY 2.47 2.60 4.29 3.28 5.33 3.96 4.22 -30.10%
  QoQ % -5.00% -39.39% 30.79% -38.46% 34.60% -6.16% -
  Horiz. % 58.53% 61.61% 101.66% 77.73% 126.30% 93.84% 100.00%
DY 0.00 0.00 0.00 2.34 0.00 0.00 5.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 43.25% 0.00% 0.00% 100.00%
P/NAPS 1.46 1.44 0.96 1.29 0.94 0.88 0.82 47.06%
  QoQ % 1.39% 50.00% -25.58% 37.23% 6.82% 7.32% -
  Horiz. % 178.05% 175.61% 117.07% 157.32% 114.63% 107.32% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 25/02/14 -
Price 1.1700 1.6400 1.3800 1.1000 0.9500 0.8250 0.8800 -
P/RPS 4.57 9.63 8.21 5.89 4.63 6.54 7.57 -28.64%
  QoQ % -52.54% 17.30% 39.39% 27.21% -29.20% -13.61% -
  Horiz. % 60.37% 127.21% 108.45% 77.81% 61.16% 86.39% 100.00%
P/EPS 29.77 40.49 32.47 26.19 19.39 25.38 28.16 3.79%
  QoQ % -26.48% 24.70% 23.98% 35.07% -23.60% -9.87% -
  Horiz. % 105.72% 143.79% 115.31% 93.00% 68.86% 90.13% 100.00%
EY 3.36 2.47 3.08 3.82 5.16 3.94 3.55 -3.61%
  QoQ % 36.03% -19.81% -19.37% -25.97% 30.96% 10.99% -
  Horiz. % 94.65% 69.58% 86.76% 107.61% 145.35% 110.99% 100.00%
DY 0.00 0.00 0.00 2.73 0.00 0.00 4.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.52 1.34 1.11 0.97 0.89 0.98 6.05%
  QoQ % -29.61% 13.43% 20.72% 14.43% 8.99% -9.18% -
  Horiz. % 109.18% 155.10% 136.73% 113.27% 98.98% 90.82% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers