Highlights

[KERJAYA] QoQ Quarter Result on 2013-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     30.98%    YoY -     -55.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,935 18,611 11,457 10,550 7,044 10,114 14,287 11.99%
  QoQ % -9.01% 62.44% 8.60% 49.77% -30.35% -29.21% -
  Horiz. % 118.53% 130.27% 80.19% 73.84% 49.30% 70.79% 100.00%
PBT 5,068 6,090 4,009 3,487 2,719 3,613 5,227 -2.04%
  QoQ % -16.78% 51.91% 14.97% 28.25% -24.74% -30.88% -
  Horiz. % 96.96% 116.51% 76.70% 66.71% 52.02% 69.12% 100.00%
Tax -1,257 -1,648 -1,057 -650 -553 -1,141 -1,208 2.68%
  QoQ % 23.73% -55.91% -62.62% -17.54% 51.53% 5.55% -
  Horiz. % 104.06% 136.42% 87.50% 53.81% 45.78% 94.45% 100.00%
NP 3,811 4,442 2,952 2,837 2,166 2,472 4,019 -3.48%
  QoQ % -14.21% 50.47% 4.05% 30.98% -12.38% -38.49% -
  Horiz. % 94.82% 110.53% 73.45% 70.59% 53.89% 61.51% 100.00%
NP to SH 3,811 4,442 2,952 2,837 2,166 2,472 4,019 -3.48%
  QoQ % -14.21% 50.47% 4.05% 30.98% -12.38% -38.49% -
  Horiz. % 94.82% 110.53% 73.45% 70.59% 53.89% 61.51% 100.00%
Tax Rate 24.80 % 27.06 % 26.37 % 18.64 % 20.34 % 31.58 % 23.11 % 4.81%
  QoQ % -8.35% 2.62% 41.47% -8.36% -35.59% 36.65% -
  Horiz. % 107.31% 117.09% 114.11% 80.66% 88.01% 136.65% 100.00%
Total Cost 13,124 14,169 8,505 7,713 4,878 7,642 10,268 17.76%
  QoQ % -7.38% 66.60% 10.27% 58.12% -36.17% -25.57% -
  Horiz. % 127.81% 137.99% 82.83% 75.12% 47.51% 74.43% 100.00%
Net Worth 89,830 88,839 84,472 81,712 81,564 79,067 76,206 11.58%
  QoQ % 1.12% 5.17% 3.38% 0.18% 3.16% 3.75% -
  Horiz. % 117.88% 116.58% 110.85% 107.22% 107.03% 103.75% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,722 - - 3,631 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 55.80% 0.00% 0.00% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 89,830 88,839 84,472 81,712 81,564 79,067 76,206 11.58%
  QoQ % 1.12% 5.17% 3.38% 0.18% 3.16% 3.75% -
  Horiz. % 117.88% 116.58% 110.85% 107.22% 107.03% 103.75% 100.00%
NOSH 90,738 90,653 90,830 90,791 90,627 90,882 90,722 0.01%
  QoQ % 0.09% -0.20% 0.04% 0.18% -0.28% 0.18% -
  Horiz. % 100.02% 99.92% 100.12% 100.08% 99.90% 100.18% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 22.50 % 23.87 % 25.77 % 26.89 % 30.75 % 24.44 % 28.13 % -13.82%
  QoQ % -5.74% -7.37% -4.17% -12.55% 25.82% -13.12% -
  Horiz. % 79.99% 84.86% 91.61% 95.59% 109.31% 86.88% 100.00%
ROE 4.24 % 5.00 % 3.49 % 3.47 % 2.66 % 3.13 % 5.27 % -13.48%
  QoQ % -15.20% 43.27% 0.58% 30.45% -15.02% -40.61% -
  Horiz. % 80.46% 94.88% 66.22% 65.84% 50.47% 59.39% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.66 20.53 12.61 11.62 7.77 11.13 15.75 11.95%
  QoQ % -9.11% 62.81% 8.52% 49.55% -30.19% -29.33% -
  Horiz. % 118.48% 130.35% 80.06% 73.78% 49.33% 70.67% 100.00%
EPS 4.20 4.90 3.25 3.13 2.39 2.72 4.43 -3.49%
  QoQ % -14.29% 50.77% 3.83% 30.96% -12.13% -38.60% -
  Horiz. % 94.81% 110.61% 73.36% 70.65% 53.95% 61.40% 100.00%
DPS 3.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9900 0.9800 0.9300 0.9000 0.9000 0.8700 0.8400 11.56%
  QoQ % 1.02% 5.38% 3.33% 0.00% 3.45% 3.57% -
  Horiz. % 117.86% 116.67% 110.71% 107.14% 107.14% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.36 1.50 0.92 0.85 0.57 0.81 1.15 11.82%
  QoQ % -9.33% 63.04% 8.24% 49.12% -29.63% -29.57% -
  Horiz. % 118.26% 130.43% 80.00% 73.91% 49.57% 70.43% 100.00%
EPS 0.31 0.36 0.24 0.23 0.17 0.20 0.32 -2.09%
  QoQ % -13.89% 50.00% 4.35% 35.29% -15.00% -37.50% -
  Horiz. % 96.88% 112.50% 75.00% 71.88% 53.12% 62.50% 100.00%
DPS 0.22 0.00 0.00 0.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.86% 0.00% 0.00% 100.00% - - -
NAPS 0.0723 0.0715 0.0680 0.0658 0.0657 0.0637 0.0614 11.50%
  QoQ % 1.12% 5.15% 3.34% 0.15% 3.14% 3.75% -
  Horiz. % 117.75% 116.45% 110.75% 107.17% 107.00% 103.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2800 0.9200 0.8200 0.7400 0.7550 0.8300 0.8000 -
P/RPS 6.86 4.48 6.50 6.37 9.71 7.46 5.08 22.15%
  QoQ % 53.12% -31.08% 2.04% -34.40% 30.16% 46.85% -
  Horiz. % 135.04% 88.19% 127.95% 125.39% 191.14% 146.85% 100.00%
P/EPS 30.48 18.78 25.23 23.68 31.59 30.51 18.06 41.71%
  QoQ % 62.30% -25.56% 6.55% -25.04% 3.54% 68.94% -
  Horiz. % 168.77% 103.99% 139.70% 131.12% 174.92% 168.94% 100.00%
EY 3.28 5.33 3.96 4.22 3.17 3.28 5.54 -29.47%
  QoQ % -38.46% 34.60% -6.16% 33.12% -3.35% -40.79% -
  Horiz. % 59.21% 96.21% 71.48% 76.17% 57.22% 59.21% 100.00%
DY 2.34 0.00 0.00 5.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.25% 0.00% 0.00% 100.00% - - -
P/NAPS 1.29 0.94 0.88 0.82 0.84 0.95 0.95 22.60%
  QoQ % 37.23% 6.82% 7.32% -2.38% -11.58% 0.00% -
  Horiz. % 135.79% 98.95% 92.63% 86.32% 88.42% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 -
Price 1.1000 0.9500 0.8250 0.8800 0.8000 0.8100 0.8800 -
P/RPS 5.89 4.63 6.54 7.57 10.29 7.28 5.59 3.54%
  QoQ % 27.21% -29.20% -13.61% -26.43% 41.35% 30.23% -
  Horiz. % 105.37% 82.83% 116.99% 135.42% 184.08% 130.23% 100.00%
P/EPS 26.19 19.39 25.38 28.16 33.47 29.78 19.86 20.24%
  QoQ % 35.07% -23.60% -9.87% -15.86% 12.39% 49.95% -
  Horiz. % 131.87% 97.63% 127.79% 141.79% 168.53% 149.95% 100.00%
EY 3.82 5.16 3.94 3.55 2.99 3.36 5.03 -16.75%
  QoQ % -25.97% 30.96% 10.99% 18.73% -11.01% -33.20% -
  Horiz. % 75.94% 102.58% 78.33% 70.58% 59.44% 66.80% 100.00%
DY 2.73 0.00 0.00 4.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.11 0.97 0.89 0.98 0.89 0.93 1.05 3.77%
  QoQ % 14.43% 8.99% -9.18% 10.11% -4.30% -11.43% -
  Horiz. % 105.71% 92.38% 84.76% 93.33% 84.76% 88.57% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers