Highlights

[KERJAYA] QoQ Quarter Result on 2014-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     1.15%    YoY -     35.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,694 23,228 15,448 15,243 16,935 18,611 11,457 52.99%
  QoQ % -6.60% 50.36% 1.34% -9.99% -9.01% 62.44% -
  Horiz. % 189.35% 202.74% 134.83% 133.05% 147.81% 162.44% 100.00%
PBT 5,856 4,849 4,960 5,225 5,068 6,090 4,009 28.71%
  QoQ % 20.77% -2.24% -5.07% 3.10% -16.78% 51.91% -
  Horiz. % 146.07% 120.95% 123.72% 130.33% 126.42% 151.91% 100.00%
Tax -1,712 -1,282 -1,288 -1,370 -1,257 -1,648 -1,057 37.88%
  QoQ % -33.54% 0.47% 5.99% -8.99% 23.73% -55.91% -
  Horiz. % 161.97% 121.29% 121.85% 129.61% 118.92% 155.91% 100.00%
NP 4,144 3,567 3,672 3,855 3,811 4,442 2,952 25.35%
  QoQ % 16.18% -2.86% -4.75% 1.15% -14.21% 50.47% -
  Horiz. % 140.38% 120.83% 124.39% 130.59% 129.10% 150.47% 100.00%
NP to SH 4,144 3,567 3,672 3,855 3,811 4,442 2,952 25.35%
  QoQ % 16.18% -2.86% -4.75% 1.15% -14.21% 50.47% -
  Horiz. % 140.38% 120.83% 124.39% 130.59% 129.10% 150.47% 100.00%
Tax Rate 29.23 % 26.44 % 25.97 % 26.22 % 24.80 % 27.06 % 26.37 % 7.10%
  QoQ % 10.55% 1.81% -0.95% 5.73% -8.35% 2.62% -
  Horiz. % 110.85% 100.27% 98.48% 99.43% 94.05% 102.62% 100.00%
Total Cost 17,550 19,661 11,776 11,388 13,124 14,169 8,505 62.01%
  QoQ % -10.74% 66.96% 3.41% -13.23% -7.38% 66.60% -
  Horiz. % 206.35% 231.17% 138.46% 133.90% 154.31% 166.60% 100.00%
Net Worth 102,691 98,932 97,919 93,427 89,830 88,839 84,472 13.89%
  QoQ % 3.80% 1.03% 4.81% 4.00% 1.12% 5.17% -
  Horiz. % 121.57% 117.12% 115.92% 110.60% 106.34% 105.17% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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% 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% 100.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 102,691 98,932 97,919 93,427 89,830 88,839 84,472 13.89%
  QoQ % 3.80% 1.03% 4.81% 4.00% 1.12% 5.17% -
  Horiz. % 121.57% 117.12% 115.92% 110.60% 106.34% 105.17% 100.00%
NOSH 90,877 90,763 90,666 90,705 90,738 90,653 90,830 0.03%
  QoQ % 0.13% 0.11% -0.04% -0.04% 0.09% -0.20% -
  Horiz. % 100.05% 99.93% 99.82% 99.86% 99.90% 99.80% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.10 % 15.36 % 23.77 % 25.29 % 22.50 % 23.87 % 25.77 % -18.09%
  QoQ % 24.35% -35.38% -6.01% 12.40% -5.74% -7.37% -
  Horiz. % 74.12% 59.60% 92.24% 98.14% 87.31% 92.63% 100.00%
ROE 4.04 % 3.61 % 3.75 % 4.13 % 4.24 % 5.00 % 3.49 % 10.24%
  QoQ % 11.91% -3.73% -9.20% -2.59% -15.20% 43.27% -
  Horiz. % 115.76% 103.44% 107.45% 118.34% 121.49% 143.27% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.87 25.59 17.04 16.80 18.66 20.53 12.61 52.96%
  QoQ % -6.72% 50.18% 1.43% -9.97% -9.11% 62.81% -
  Horiz. % 189.29% 202.93% 135.13% 133.23% 147.98% 162.81% 100.00%
EPS 4.56 3.93 4.05 4.25 4.20 4.90 3.25 25.30%
  QoQ % 16.03% -2.96% -4.71% 1.19% -14.29% 50.77% -
  Horiz. % 140.31% 120.92% 124.62% 130.77% 129.23% 150.77% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1300 1.0900 1.0800 1.0300 0.9900 0.9800 0.9300 13.85%
  QoQ % 3.67% 0.93% 4.85% 4.04% 1.02% 5.38% -
  Horiz. % 121.51% 117.20% 116.13% 110.75% 106.45% 105.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.75 1.87 1.24 1.23 1.36 1.50 0.92 53.46%
  QoQ % -6.42% 50.81% 0.81% -9.56% -9.33% 63.04% -
  Horiz. % 190.22% 203.26% 134.78% 133.70% 147.83% 163.04% 100.00%
EPS 0.33 0.29 0.30 0.31 0.31 0.36 0.24 23.63%
  QoQ % 13.79% -3.33% -3.23% 0.00% -13.89% 50.00% -
  Horiz. % 137.50% 120.83% 125.00% 129.17% 129.17% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0827 0.0797 0.0788 0.0752 0.0723 0.0715 0.0680 13.92%
  QoQ % 3.76% 1.14% 4.79% 4.01% 1.12% 5.15% -
  Horiz. % 121.62% 117.21% 115.88% 110.59% 106.32% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.6000 1.5900 1.5600 0.9900 1.2800 0.9200 0.8200 -
P/RPS 6.70 6.21 9.16 5.89 6.86 4.48 6.50 2.04%
  QoQ % 7.89% -32.21% 55.52% -14.14% 53.12% -31.08% -
  Horiz. % 103.08% 95.54% 140.92% 90.62% 105.54% 68.92% 100.00%
P/EPS 35.09 40.46 38.52 23.29 30.48 18.78 25.23 24.57%
  QoQ % -13.27% 5.04% 65.39% -23.59% 62.30% -25.56% -
  Horiz. % 139.08% 160.36% 152.68% 92.31% 120.81% 74.44% 100.00%
EY 2.85 2.47 2.60 4.29 3.28 5.33 3.96 -19.67%
  QoQ % 15.38% -5.00% -39.39% 30.79% -38.46% 34.60% -
  Horiz. % 71.97% 62.37% 65.66% 108.33% 82.83% 134.60% 100.00%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.42 1.46 1.44 0.96 1.29 0.94 0.88 37.53%
  QoQ % -2.74% 1.39% 50.00% -25.58% 37.23% 6.82% -
  Horiz. % 161.36% 165.91% 163.64% 109.09% 146.59% 106.82% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 26/05/15 25/02/15 21/11/14 26/08/14 27/05/14 -
Price 1.6000 1.1700 1.6400 1.3800 1.1000 0.9500 0.8250 -
P/RPS 6.70 4.57 9.63 8.21 5.89 4.63 6.54 1.62%
  QoQ % 46.61% -52.54% 17.30% 39.39% 27.21% -29.20% -
  Horiz. % 102.45% 69.88% 147.25% 125.54% 90.06% 70.80% 100.00%
P/EPS 35.09 29.77 40.49 32.47 26.19 19.39 25.38 24.08%
  QoQ % 17.87% -26.48% 24.70% 23.98% 35.07% -23.60% -
  Horiz. % 138.26% 117.30% 159.54% 127.94% 103.19% 76.40% 100.00%
EY 2.85 3.36 2.47 3.08 3.82 5.16 3.94 -19.40%
  QoQ % -15.18% 36.03% -19.81% -19.37% -25.97% 30.96% -
  Horiz. % 72.34% 85.28% 62.69% 78.17% 96.95% 130.96% 100.00%
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.42 1.07 1.52 1.34 1.11 0.97 0.89 36.50%
  QoQ % 32.71% -29.61% 13.43% 20.72% 14.43% 8.99% -
  Horiz. % 159.55% 120.22% 170.79% 150.56% 124.72% 108.99% 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