Highlights

[KERJAYA] YoY Annual (Unaudited) 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 YoY -     -51.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 798,694 78,974 62,246 41,995 158,374 138,586 17,934 88.16%
  YoY % 911.34% 26.87% 48.22% -73.48% 14.28% 672.76% -
  Horiz. % 4,453.52% 440.36% 347.08% 234.16% 883.09% 772.76% 100.00%
PBT 133,157 22,301 20,392 15,046 24,014 4,706 -2,184 -
  YoY % 497.09% 9.36% 35.53% -37.34% 410.28% 315.48% -
  Horiz. % -6,096.93% -1,021.11% -933.70% -688.92% -1,099.54% -215.48% 100.00%
Tax -33,330 -6,162 -5,332 -3,552 -401 862 -269 123.12%
  YoY % -440.90% -15.57% -50.11% -785.79% -146.52% 420.45% -
  Horiz. % 12,390.33% 2,290.71% 1,982.16% 1,320.45% 149.07% -320.45% 100.00%
NP 99,827 16,139 15,060 11,494 23,613 5,568 -2,453 -
  YoY % 518.55% 7.16% 31.02% -51.32% 324.08% 326.99% -
  Horiz. % -4,069.59% -657.93% -613.94% -468.57% -962.62% -226.99% 100.00%
NP to SH 99,624 16,139 15,060 11,494 23,613 5,568 -2,453 -
  YoY % 517.29% 7.16% 31.02% -51.32% 324.08% 326.99% -
  Horiz. % -4,061.31% -657.93% -613.94% -468.57% -962.62% -226.99% 100.00%
Tax Rate 25.03 % 27.63 % 26.15 % 23.61 % 1.67 % -18.32 % - % -
  YoY % -9.41% 5.66% 10.76% 1,313.77% 109.12% 0.00% -
  Horiz. % -136.63% -150.82% -142.74% -128.88% -9.12% 100.00% -
Total Cost 698,867 62,835 47,186 30,501 134,761 133,018 20,387 80.14%
  YoY % 1,012.23% 33.16% 54.70% -77.37% 1.31% 552.46% -
  Horiz. % 3,428.00% 308.21% 231.45% 149.61% 661.01% 652.46% 100.00%
Net Worth 558,059 108,260 93,444 81,679 72,599 49,030 27,613 64.97%
  YoY % 415.48% 15.86% 14.40% 12.51% 48.07% 77.56% -
  Horiz. % 2,020.93% 392.05% 338.40% 295.79% 262.91% 177.56% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,881 2,729 2,721 3,630 - - - -
  YoY % 445.26% 0.28% -25.03% 0.00% 0.00% 0.00% -
  Horiz. % 409.94% 75.18% 74.97% 100.00% - - -
Div Payout % 14.94 % 16.91 % 18.07 % 31.58 % - % - % - % -
  YoY % -11.65% -6.42% -42.78% 0.00% 0.00% 0.00% -
  Horiz. % 47.31% 53.55% 57.22% 100.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 558,059 108,260 93,444 81,679 72,599 49,030 27,613 64.97%
  YoY % 415.48% 15.86% 14.40% 12.51% 48.07% 77.56% -
  Horiz. % 2,020.93% 392.05% 338.40% 295.79% 262.91% 177.56% 100.00%
NOSH 372,039 90,975 90,722 90,754 90,749 90,796 58,753 35.98%
  YoY % 308.95% 0.28% -0.04% 0.01% -0.05% 54.54% -
  Horiz. % 633.23% 154.84% 154.41% 154.47% 154.46% 154.54% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.50 % 20.44 % 24.19 % 27.37 % 14.91 % 4.02 % -13.68 % -
  YoY % -38.85% -15.50% -11.62% 83.57% 270.90% 129.39% -
  Horiz. % -91.37% -149.42% -176.83% -200.07% -108.99% -29.39% 100.00%
ROE 17.85 % 14.91 % 16.12 % 14.07 % 32.53 % 11.36 % -8.88 % -
  YoY % 19.72% -7.51% 14.57% -56.75% 186.36% 227.93% -
  Horiz. % -201.01% -167.91% -181.53% -158.45% -366.33% -127.93% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 214.68 86.81 68.61 46.27 174.52 152.63 30.52 38.38%
  YoY % 147.30% 26.53% 48.28% -73.49% 14.34% 400.10% -
  Horiz. % 703.41% 284.44% 224.80% 151.61% 571.82% 500.10% 100.00%
EPS 26.78 17.74 16.60 12.67 26.02 8.18 -4.18 -
  YoY % 50.96% 6.87% 31.02% -51.31% 218.09% 295.69% -
  Horiz. % -640.67% -424.40% -397.13% -303.11% -622.49% -195.69% 100.00%
DPS 4.00 3.00 3.00 4.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 75.00% 75.00% 100.00% - - -
NAPS 1.5000 1.1900 1.0300 0.9000 0.8000 0.5400 0.4700 21.32%
  YoY % 26.05% 15.53% 14.44% 12.50% 48.15% 14.89% -
  Horiz. % 319.15% 253.19% 219.15% 191.49% 170.21% 114.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 64.31 6.36 5.01 3.38 12.75 11.16 1.44 88.25%
  YoY % 911.16% 26.95% 48.22% -73.49% 14.25% 675.00% -
  Horiz. % 4,465.97% 441.67% 347.92% 234.72% 885.42% 775.00% 100.00%
EPS 8.02 1.30 1.21 0.93 1.90 0.45 -0.20 -
  YoY % 516.92% 7.44% 30.11% -51.05% 322.22% 325.00% -
  Horiz. % -4,010.00% -650.00% -605.00% -465.00% -950.00% -225.00% 100.00%
DPS 1.20 0.22 0.22 0.29 0.00 0.00 0.00 -
  YoY % 445.45% 0.00% -24.14% 0.00% 0.00% 0.00% -
  Horiz. % 413.79% 75.86% 75.86% 100.00% - - -
NAPS 0.4493 0.0872 0.0752 0.0658 0.0585 0.0395 0.0222 65.01%
  YoY % 415.25% 15.96% 14.29% 12.48% 48.10% 77.93% -
  Horiz. % 2,023.87% 392.79% 338.74% 296.40% 263.51% 177.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.1700 1.6300 0.9900 0.7400 0.8200 0.5300 0.3700 -
P/RPS 1.01 1.88 1.44 1.60 0.47 0.35 1.21 -2.96%
  YoY % -46.28% 30.56% -10.00% 240.43% 34.29% -71.07% -
  Horiz. % 83.47% 155.37% 119.01% 132.23% 38.84% 28.93% 100.00%
P/EPS 8.10 9.19 5.96 5.84 3.15 8.64 -8.86 -
  YoY % -11.86% 54.19% 2.05% 85.40% -63.54% 197.52% -
  Horiz. % -91.42% -103.72% -67.27% -65.91% -35.55% -97.52% 100.00%
EY 12.34 10.88 16.77 17.11 31.73 11.57 -11.28 -
  YoY % 13.42% -35.12% -1.99% -46.08% 174.24% 202.57% -
  Horiz. % -109.40% -96.45% -148.67% -151.68% -281.29% -102.57% 100.00%
DY 1.84 1.84 3.03 5.41 0.00 0.00 0.00 -
  YoY % 0.00% -39.27% -43.99% 0.00% 0.00% 0.00% -
  Horiz. % 34.01% 34.01% 56.01% 100.00% - - -
P/NAPS 1.45 1.37 0.96 0.82 1.03 0.98 0.79 10.64%
  YoY % 5.84% 42.71% 17.07% -20.39% 5.10% 24.05% -
  Horiz. % 183.54% 173.42% 121.52% 103.80% 130.38% 124.05% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 29/02/12 28/02/11 -
Price 2.5000 1.7000 1.3800 0.8800 0.8300 0.9200 0.3500 -
P/RPS 1.16 1.96 2.01 1.90 0.48 0.60 1.15 0.14%
  YoY % -40.82% -2.49% 5.79% 295.83% -20.00% -47.83% -
  Horiz. % 100.87% 170.43% 174.78% 165.22% 41.74% 52.17% 100.00%
P/EPS 9.34 9.58 8.31 6.95 3.19 15.00 -8.38 -
  YoY % -2.51% 15.28% 19.57% 117.87% -78.73% 279.00% -
  Horiz. % -111.46% -114.32% -99.16% -82.94% -38.07% -179.00% 100.00%
EY 10.71 10.44 12.03 14.39 31.35 6.67 -11.93 -
  YoY % 2.59% -13.22% -16.40% -54.10% 370.02% 155.91% -
  Horiz. % -89.77% -87.51% -100.84% -120.62% -262.78% -55.91% 100.00%
DY 1.60 1.76 2.17 4.55 0.00 0.00 0.00 -
  YoY % -9.09% -18.89% -52.31% 0.00% 0.00% 0.00% -
  Horiz. % 35.16% 38.68% 47.69% 100.00% - - -
P/NAPS 1.67 1.43 1.34 0.98 1.04 1.70 0.74 14.51%
  YoY % 16.78% 6.72% 36.73% -5.77% -38.82% 129.73% -
  Horiz. % 225.68% 193.24% 181.08% 132.43% 140.54% 229.73% 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.
 


 

171  162  482  1433 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 SUMATEC 0.03+0.005 
 MERIDIAN 0.09-0.025 
 MNC 0.075-0.005 
 HSI-H8E 0.445+0.01 
 EFORCE 0.695+0.03 
 SEALINK 0.30+0.03 
 HSI-H6Q 0.375+0.01 
 HSI-C7F 0.415-0.005 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
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. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers