Highlights

[KERJAYA] QoQ Quarter Result on 2015-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     16.18%    YoY -     8.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 193,481 185,930 18,604 21,694 23,228 15,448 15,243 444.98%
  QoQ % 4.06% 899.41% -14.24% -6.60% 50.36% 1.34% -
  Horiz. % 1,269.31% 1,219.77% 122.05% 142.32% 152.38% 101.34% 100.00%
PBT 33,174 32,041 6,636 5,856 4,849 4,960 5,225 243.27%
  QoQ % 3.54% 382.84% 13.32% 20.77% -2.24% -5.07% -
  Horiz. % 634.91% 613.22% 127.00% 112.08% 92.80% 94.93% 100.00%
Tax -8,528 -8,364 -1,880 -1,712 -1,282 -1,288 -1,370 238.77%
  QoQ % -1.96% -344.89% -9.81% -33.54% 0.47% 5.99% -
  Horiz. % 622.48% 610.51% 137.23% 124.96% 93.58% 94.01% 100.00%
NP 24,646 23,677 4,756 4,144 3,567 3,672 3,855 244.86%
  QoQ % 4.09% 397.83% 14.77% 16.18% -2.86% -4.75% -
  Horiz. % 639.33% 614.19% 123.37% 107.50% 92.53% 95.25% 100.00%
NP to SH 24,584 23,677 4,756 4,144 3,567 3,672 3,855 244.28%
  QoQ % 3.83% 397.83% 14.77% 16.18% -2.86% -4.75% -
  Horiz. % 637.72% 614.19% 123.37% 107.50% 92.53% 95.25% 100.00%
Tax Rate 25.71 % 26.10 % 28.33 % 29.23 % 26.44 % 25.97 % 26.22 % -1.30%
  QoQ % -1.49% -7.87% -3.08% 10.55% 1.81% -0.95% -
  Horiz. % 98.05% 99.54% 108.05% 111.48% 100.84% 99.05% 100.00%
Total Cost 168,835 162,253 13,848 17,550 19,661 11,776 11,388 504.49%
  QoQ % 4.06% 1,071.67% -21.09% -10.74% 66.96% 3.41% -
  Horiz. % 1,482.57% 1,424.77% 121.60% 154.11% 172.65% 103.41% 100.00%
Net Worth 500,720 268,614 108,839 102,691 98,932 97,919 93,427 206.57%
  QoQ % 86.41% 146.80% 5.99% 3.80% 1.03% 4.81% -
  Horiz. % 535.95% 287.51% 116.50% 109.92% 105.89% 104.81% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 500,720 268,614 108,839 102,691 98,932 97,919 93,427 206.57%
  QoQ % 86.41% 146.80% 5.99% 3.80% 1.03% 4.81% -
  Horiz. % 535.95% 287.51% 116.50% 109.92% 105.89% 104.81% 100.00%
NOSH 347,722 121,545 91,461 90,877 90,763 90,666 90,705 145.14%
  QoQ % 186.09% 32.89% 0.64% 0.13% 0.11% -0.04% -
  Horiz. % 383.35% 134.00% 100.83% 100.19% 100.06% 99.96% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.74 % 12.73 % 25.56 % 19.10 % 15.36 % 23.77 % 25.29 % -36.72%
  QoQ % 0.08% -50.20% 33.82% 24.35% -35.38% -6.01% -
  Horiz. % 50.38% 50.34% 101.07% 75.52% 60.74% 93.99% 100.00%
ROE 4.91 % 8.81 % 4.37 % 4.04 % 3.61 % 3.75 % 4.13 % 12.24%
  QoQ % -44.27% 101.60% 8.17% 11.91% -3.73% -9.20% -
  Horiz. % 118.89% 213.32% 105.81% 97.82% 87.41% 90.80% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.64 152.97 20.34 23.87 25.59 17.04 16.80 122.35%
  QoQ % -63.63% 652.06% -14.79% -6.72% 50.18% 1.43% -
  Horiz. % 331.19% 910.54% 121.07% 142.08% 152.32% 101.43% 100.00%
EPS 7.07 19.48 5.20 4.56 3.93 4.05 4.25 40.44%
  QoQ % -63.71% 274.62% 14.04% 16.03% -2.96% -4.71% -
  Horiz. % 166.35% 458.35% 122.35% 107.29% 92.47% 95.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4400 2.2100 1.1900 1.1300 1.0900 1.0800 1.0300 25.06%
  QoQ % -34.84% 85.71% 5.31% 3.67% 0.93% 4.85% -
  Horiz. % 139.81% 214.56% 115.53% 109.71% 105.83% 104.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.58 14.97 1.50 1.75 1.87 1.24 1.23 444.23%
  QoQ % 4.07% 898.00% -14.29% -6.42% 50.81% 0.81% -
  Horiz. % 1,266.67% 1,217.07% 121.95% 142.28% 152.03% 100.81% 100.00%
EPS 1.98 1.91 0.38 0.33 0.29 0.30 0.31 244.64%
  QoQ % 3.66% 402.63% 15.15% 13.79% -3.33% -3.23% -
  Horiz. % 638.71% 616.13% 122.58% 106.45% 93.55% 96.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4032 0.2163 0.0876 0.0827 0.0797 0.0788 0.0752 206.65%
  QoQ % 86.41% 146.92% 5.93% 3.76% 1.14% 4.79% -
  Horiz. % 536.17% 287.63% 116.49% 109.97% 105.98% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.0300 1.7100 1.6300 1.6000 1.5900 1.5600 0.9900 -
P/RPS 3.65 1.12 8.01 6.70 6.21 9.16 5.89 -27.34%
  QoQ % 225.89% -86.02% 19.55% 7.89% -32.21% 55.52% -
  Horiz. % 61.97% 19.02% 135.99% 113.75% 105.43% 155.52% 100.00%
P/EPS 28.71 8.78 31.35 35.09 40.46 38.52 23.29 14.98%
  QoQ % 226.99% -71.99% -10.66% -13.27% 5.04% 65.39% -
  Horiz. % 123.27% 37.70% 134.61% 150.67% 173.72% 165.39% 100.00%
EY 3.48 11.39 3.19 2.85 2.47 2.60 4.29 -13.03%
  QoQ % -69.45% 257.05% 11.93% 15.38% -5.00% -39.39% -
  Horiz. % 81.12% 265.50% 74.36% 66.43% 57.58% 60.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 0.77 1.37 1.42 1.46 1.44 0.96 29.24%
  QoQ % 83.12% -43.80% -3.52% -2.74% 1.39% 50.00% -
  Horiz. % 146.88% 80.21% 142.71% 147.92% 152.08% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 25/02/15 -
Price 2.2000 2.0800 1.7000 1.6000 1.1700 1.6400 1.3800 -
P/RPS 3.95 1.36 8.36 6.70 4.57 9.63 8.21 -38.63%
  QoQ % 190.44% -83.73% 24.78% 46.61% -52.54% 17.30% -
  Horiz. % 48.11% 16.57% 101.83% 81.61% 55.66% 117.30% 100.00%
P/EPS 31.12 10.68 32.69 35.09 29.77 40.49 32.47 -2.79%
  QoQ % 191.39% -67.33% -6.84% 17.87% -26.48% 24.70% -
  Horiz. % 95.84% 32.89% 100.68% 108.07% 91.68% 124.70% 100.00%
EY 3.21 9.37 3.06 2.85 3.36 2.47 3.08 2.80%
  QoQ % -65.74% 206.21% 7.37% -15.18% 36.03% -19.81% -
  Horiz. % 104.22% 304.22% 99.35% 92.53% 109.09% 80.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.53 0.94 1.43 1.42 1.07 1.52 1.34 9.25%
  QoQ % 62.77% -34.27% 0.70% 32.71% -29.61% 13.43% -
  Horiz. % 114.18% 70.15% 106.72% 105.97% 79.85% 113.43% 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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers