Highlights

[KERJAYA] QoQ Quarter Result on 2014-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     4.05%    YoY -     -26.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 15,243 16,935 18,611 11,457 10,550 7,044 10,114 31.35%
  QoQ % -9.99% -9.01% 62.44% 8.60% 49.77% -30.35% -
  Horiz. % 150.71% 167.44% 184.01% 113.28% 104.31% 69.65% 100.00%
PBT 5,225 5,068 6,090 4,009 3,487 2,719 3,613 27.80%
  QoQ % 3.10% -16.78% 51.91% 14.97% 28.25% -24.74% -
  Horiz. % 144.62% 140.27% 168.56% 110.96% 96.51% 75.26% 100.00%
Tax -1,370 -1,257 -1,648 -1,057 -650 -553 -1,141 12.93%
  QoQ % -8.99% 23.73% -55.91% -62.62% -17.54% 51.53% -
  Horiz. % 120.07% 110.17% 144.43% 92.64% 56.97% 48.47% 100.00%
NP 3,855 3,811 4,442 2,952 2,837 2,166 2,472 34.37%
  QoQ % 1.15% -14.21% 50.47% 4.05% 30.98% -12.38% -
  Horiz. % 155.95% 154.17% 179.69% 119.42% 114.77% 87.62% 100.00%
NP to SH 3,855 3,811 4,442 2,952 2,837 2,166 2,472 34.37%
  QoQ % 1.15% -14.21% 50.47% 4.05% 30.98% -12.38% -
  Horiz. % 155.95% 154.17% 179.69% 119.42% 114.77% 87.62% 100.00%
Tax Rate 26.22 % 24.80 % 27.06 % 26.37 % 18.64 % 20.34 % 31.58 % -11.63%
  QoQ % 5.73% -8.35% 2.62% 41.47% -8.36% -35.59% -
  Horiz. % 83.03% 78.53% 85.69% 83.50% 59.02% 64.41% 100.00%
Total Cost 11,388 13,124 14,169 8,505 7,713 4,878 7,642 30.37%
  QoQ % -13.23% -7.38% 66.60% 10.27% 58.12% -36.17% -
  Horiz. % 149.02% 171.74% 185.41% 111.29% 100.93% 63.83% 100.00%
Net Worth 93,427 89,830 88,839 84,472 81,712 81,564 79,067 11.73%
  QoQ % 4.00% 1.12% 5.17% 3.38% 0.18% 3.16% -
  Horiz. % 118.16% 113.61% 112.36% 106.84% 103.34% 103.16% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 2,722 - - 3,631 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 55.80% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 93,427 89,830 88,839 84,472 81,712 81,564 79,067 11.73%
  QoQ % 4.00% 1.12% 5.17% 3.38% 0.18% 3.16% -
  Horiz. % 118.16% 113.61% 112.36% 106.84% 103.34% 103.16% 100.00%
NOSH 90,705 90,738 90,653 90,830 90,791 90,627 90,882 -0.13%
  QoQ % -0.04% 0.09% -0.20% 0.04% 0.18% -0.28% -
  Horiz. % 99.81% 99.84% 99.75% 99.94% 99.90% 99.72% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.29 % 22.50 % 23.87 % 25.77 % 26.89 % 30.75 % 24.44 % 2.30%
  QoQ % 12.40% -5.74% -7.37% -4.17% -12.55% 25.82% -
  Horiz. % 103.48% 92.06% 97.67% 105.44% 110.02% 125.82% 100.00%
ROE 4.13 % 4.24 % 5.00 % 3.49 % 3.47 % 2.66 % 3.13 % 20.24%
  QoQ % -2.59% -15.20% 43.27% 0.58% 30.45% -15.02% -
  Horiz. % 131.95% 135.46% 159.74% 111.50% 110.86% 84.98% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.80 18.66 20.53 12.61 11.62 7.77 11.13 31.49%
  QoQ % -9.97% -9.11% 62.81% 8.52% 49.55% -30.19% -
  Horiz. % 150.94% 167.65% 184.46% 113.30% 104.40% 69.81% 100.00%
EPS 4.25 4.20 4.90 3.25 3.13 2.39 2.72 34.54%
  QoQ % 1.19% -14.29% 50.77% 3.83% 30.96% -12.13% -
  Horiz. % 156.25% 154.41% 180.15% 119.49% 115.07% 87.87% 100.00%
DPS 0.00 3.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 0.00% 100.00% - -
NAPS 1.0300 0.9900 0.9800 0.9300 0.9000 0.9000 0.8700 11.88%
  QoQ % 4.04% 1.02% 5.38% 3.33% 0.00% 3.45% -
  Horiz. % 118.39% 113.79% 112.64% 106.90% 103.45% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.23 1.36 1.50 0.92 0.85 0.57 0.81 32.01%
  QoQ % -9.56% -9.33% 63.04% 8.24% 49.12% -29.63% -
  Horiz. % 151.85% 167.90% 185.19% 113.58% 104.94% 70.37% 100.00%
EPS 0.31 0.31 0.36 0.24 0.23 0.17 0.20 33.83%
  QoQ % 0.00% -13.89% 50.00% 4.35% 35.29% -15.00% -
  Horiz. % 155.00% 155.00% 180.00% 120.00% 115.00% 85.00% 100.00%
DPS 0.00 0.22 0.00 0.00 0.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.86% 0.00% 0.00% 100.00% - -
NAPS 0.0752 0.0723 0.0715 0.0680 0.0658 0.0657 0.0637 11.67%
  QoQ % 4.01% 1.12% 5.15% 3.34% 0.15% 3.14% -
  Horiz. % 118.05% 113.50% 112.24% 106.75% 103.30% 103.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9900 1.2800 0.9200 0.8200 0.7400 0.7550 0.8300 -
P/RPS 5.89 6.86 4.48 6.50 6.37 9.71 7.46 -14.54%
  QoQ % -14.14% 53.12% -31.08% 2.04% -34.40% 30.16% -
  Horiz. % 78.95% 91.96% 60.05% 87.13% 85.39% 130.16% 100.00%
P/EPS 23.29 30.48 18.78 25.23 23.68 31.59 30.51 -16.43%
  QoQ % -23.59% 62.30% -25.56% 6.55% -25.04% 3.54% -
  Horiz. % 76.34% 99.90% 61.55% 82.69% 77.61% 103.54% 100.00%
EY 4.29 3.28 5.33 3.96 4.22 3.17 3.28 19.54%
  QoQ % 30.79% -38.46% 34.60% -6.16% 33.12% -3.35% -
  Horiz. % 130.79% 100.00% 162.50% 120.73% 128.66% 96.65% 100.00%
DY 0.00 2.34 0.00 0.00 5.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.25% 0.00% 0.00% 100.00% - -
P/NAPS 0.96 1.29 0.94 0.88 0.82 0.84 0.95 0.70%
  QoQ % -25.58% 37.23% 6.82% 7.32% -2.38% -11.58% -
  Horiz. % 101.05% 135.79% 98.95% 92.63% 86.32% 88.42% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 26/08/14 27/05/14 25/02/14 19/11/13 19/08/13 -
Price 1.3800 1.1000 0.9500 0.8250 0.8800 0.8000 0.8100 -
P/RPS 8.21 5.89 4.63 6.54 7.57 10.29 7.28 8.32%
  QoQ % 39.39% 27.21% -29.20% -13.61% -26.43% 41.35% -
  Horiz. % 112.77% 80.91% 63.60% 89.84% 103.98% 141.35% 100.00%
P/EPS 32.47 26.19 19.39 25.38 28.16 33.47 29.78 5.92%
  QoQ % 23.98% 35.07% -23.60% -9.87% -15.86% 12.39% -
  Horiz. % 109.03% 87.94% 65.11% 85.22% 94.56% 112.39% 100.00%
EY 3.08 3.82 5.16 3.94 3.55 2.99 3.36 -5.62%
  QoQ % -19.37% -25.97% 30.96% 10.99% 18.73% -11.01% -
  Horiz. % 91.67% 113.69% 153.57% 117.26% 105.65% 88.99% 100.00%
DY 0.00 2.73 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.11 0.97 0.89 0.98 0.89 0.93 27.48%
  QoQ % 20.72% 14.43% 8.99% -9.18% 10.11% -4.30% -
  Horiz. % 144.09% 119.35% 104.30% 95.70% 105.38% 95.70% 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.
 


 

179  182  491  1330 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.715+0.06 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.01 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
 KNM-WB 0.265-0.01 
Partners & Brokers