Highlights

[KERJAYA] QoQ Quarter Result on 2015-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     14.77%    YoY -     23.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 190,467 193,481 185,930 18,604 21,694 23,228 15,448 431.26%
  QoQ % -1.56% 4.06% 899.41% -14.24% -6.60% 50.36% -
  Horiz. % 1,232.96% 1,252.47% 1,203.59% 120.43% 140.43% 150.36% 100.00%
PBT 33,791 33,174 32,041 6,636 5,856 4,849 4,960 258.12%
  QoQ % 1.86% 3.54% 382.84% 13.32% 20.77% -2.24% -
  Horiz. % 681.27% 668.83% 645.99% 133.79% 118.06% 97.76% 100.00%
Tax -8,266 -8,528 -8,364 -1,880 -1,712 -1,282 -1,288 244.18%
  QoQ % 3.07% -1.96% -344.89% -9.81% -33.54% 0.47% -
  Horiz. % 641.77% 662.11% 649.38% 145.96% 132.92% 99.53% 100.00%
NP 25,525 24,646 23,677 4,756 4,144 3,567 3,672 262.95%
  QoQ % 3.57% 4.09% 397.83% 14.77% 16.18% -2.86% -
  Horiz. % 695.13% 671.19% 644.80% 129.52% 112.85% 97.14% 100.00%
NP to SH 25,489 24,584 23,677 4,756 4,144 3,567 3,672 262.61%
  QoQ % 3.68% 3.83% 397.83% 14.77% 16.18% -2.86% -
  Horiz. % 694.14% 669.50% 644.80% 129.52% 112.85% 97.14% 100.00%
Tax Rate 24.46 % 25.71 % 26.10 % 28.33 % 29.23 % 26.44 % 25.97 % -3.90%
  QoQ % -4.86% -1.49% -7.87% -3.08% 10.55% 1.81% -
  Horiz. % 94.19% 99.00% 100.50% 109.09% 112.55% 101.81% 100.00%
Total Cost 164,942 168,835 162,253 13,848 17,550 19,661 11,776 478.27%
  QoQ % -2.31% 4.06% 1,071.67% -21.09% -10.74% 66.96% -
  Horiz. % 1,400.66% 1,433.72% 1,377.83% 117.60% 149.03% 166.96% 100.00%
Net Worth 734,772 500,720 268,614 108,839 102,691 98,932 97,919 281.88%
  QoQ % 46.74% 86.41% 146.80% 5.99% 3.80% 1.03% -
  Horiz. % 750.38% 511.36% 274.32% 111.15% 104.87% 101.03% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 20,269 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 79.52 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 734,772 500,720 268,614 108,839 102,691 98,932 97,919 281.88%
  QoQ % 46.74% 86.41% 146.80% 5.99% 3.80% 1.03% -
  Horiz. % 750.38% 511.36% 274.32% 111.15% 104.87% 101.03% 100.00%
NOSH 506,739 347,722 121,545 91,461 90,877 90,763 90,666 213.95%
  QoQ % 45.73% 186.09% 32.89% 0.64% 0.13% 0.11% -
  Horiz. % 558.90% 383.52% 134.06% 100.88% 100.23% 100.11% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.40 % 12.74 % 12.73 % 25.56 % 19.10 % 15.36 % 23.77 % -31.69%
  QoQ % 5.18% 0.08% -50.20% 33.82% 24.35% -35.38% -
  Horiz. % 56.37% 53.60% 53.55% 107.53% 80.35% 64.62% 100.00%
ROE 3.47 % 4.91 % 8.81 % 4.37 % 4.04 % 3.61 % 3.75 % -5.03%
  QoQ % -29.33% -44.27% 101.60% 8.17% 11.91% -3.73% -
  Horiz. % 92.53% 130.93% 234.93% 116.53% 107.73% 96.27% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.59 55.64 152.97 20.34 23.87 25.59 17.04 69.22%
  QoQ % -32.44% -63.63% 652.06% -14.79% -6.72% 50.18% -
  Horiz. % 220.60% 326.53% 897.71% 119.37% 140.08% 150.18% 100.00%
EPS 5.03 7.07 19.48 5.20 4.56 3.93 4.05 15.50%
  QoQ % -28.85% -63.71% 274.62% 14.04% 16.03% -2.96% -
  Horiz. % 124.20% 174.57% 480.99% 128.40% 112.59% 97.04% 100.00%
DPS 4.00 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. % 100.00% - - - - - -
NAPS 1.4500 1.4400 2.2100 1.1900 1.1300 1.0900 1.0800 21.64%
  QoQ % 0.69% -34.84% 85.71% 5.31% 3.67% 0.93% -
  Horiz. % 134.26% 133.33% 204.63% 110.19% 104.63% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.34 15.58 14.97 1.50 1.75 1.87 1.24 432.45%
  QoQ % -1.54% 4.07% 898.00% -14.29% -6.42% 50.81% -
  Horiz. % 1,237.10% 1,256.45% 1,207.26% 120.97% 141.13% 150.81% 100.00%
EPS 2.05 1.98 1.91 0.38 0.33 0.29 0.30 258.84%
  QoQ % 3.54% 3.66% 402.63% 15.15% 13.79% -3.33% -
  Horiz. % 683.33% 660.00% 636.67% 126.67% 110.00% 96.67% 100.00%
DPS 1.63 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. % 100.00% - - - - - -
NAPS 0.5916 0.4032 0.2163 0.0876 0.0827 0.0797 0.0788 282.01%
  QoQ % 46.73% 86.41% 146.92% 5.93% 3.76% 1.14% -
  Horiz. % 750.76% 511.68% 274.49% 111.17% 104.95% 101.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.3000 2.0300 1.7100 1.6300 1.6000 1.5900 1.5600 -
P/RPS 6.12 3.65 1.12 8.01 6.70 6.21 9.16 -23.52%
  QoQ % 67.67% 225.89% -86.02% 19.55% 7.89% -32.21% -
  Horiz. % 66.81% 39.85% 12.23% 87.45% 73.14% 67.79% 100.00%
P/EPS 45.73 28.71 8.78 31.35 35.09 40.46 38.52 12.08%
  QoQ % 59.28% 226.99% -71.99% -10.66% -13.27% 5.04% -
  Horiz. % 118.72% 74.53% 22.79% 81.39% 91.10% 105.04% 100.00%
EY 2.19 3.48 11.39 3.19 2.85 2.47 2.60 -10.78%
  QoQ % -37.07% -69.45% 257.05% 11.93% 15.38% -5.00% -
  Horiz. % 84.23% 133.85% 438.08% 122.69% 109.62% 95.00% 100.00%
DY 1.74 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. % 100.00% - - - - - -
P/NAPS 1.59 1.41 0.77 1.37 1.42 1.46 1.44 6.81%
  QoQ % 12.77% 83.12% -43.80% -3.52% -2.74% 1.39% -
  Horiz. % 110.42% 97.92% 53.47% 95.14% 98.61% 101.39% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 26/05/15 -
Price 2.1800 2.2000 2.0800 1.7000 1.6000 1.1700 1.6400 -
P/RPS 5.80 3.95 1.36 8.36 6.70 4.57 9.63 -28.62%
  QoQ % 46.84% 190.44% -83.73% 24.78% 46.61% -52.54% -
  Horiz. % 60.23% 41.02% 14.12% 86.81% 69.57% 47.46% 100.00%
P/EPS 43.34 31.12 10.68 32.69 35.09 29.77 40.49 4.63%
  QoQ % 39.27% 191.39% -67.33% -6.84% 17.87% -26.48% -
  Horiz. % 107.04% 76.86% 26.38% 80.74% 86.66% 73.52% 100.00%
EY 2.31 3.21 9.37 3.06 2.85 3.36 2.47 -4.35%
  QoQ % -28.04% -65.74% 206.21% 7.37% -15.18% 36.03% -
  Horiz. % 93.52% 129.96% 379.35% 123.89% 115.38% 136.03% 100.00%
DY 1.83 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. % 100.00% - - - - - -
P/NAPS 1.50 1.53 0.94 1.43 1.42 1.07 1.52 -0.88%
  QoQ % -1.96% 62.77% -34.27% 0.70% 32.71% -29.61% -
  Horiz. % 98.68% 100.66% 61.84% 94.08% 93.42% 70.39% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers