Highlights

[KERJAYA] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.03%    YoY -     29.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 937,816 759,837 80,493 62,670 41,926 197,534 119,637 40.90%
  YoY % 23.42% 843.98% 28.44% 49.48% -78.78% 65.11% -
  Horiz. % 783.88% 635.12% 67.28% 52.38% 35.04% 165.11% 100.00%
PBT 170,242 132,008 20,886 20,222 15,412 24,578 3,861 87.85%
  YoY % 28.96% 532.02% 3.28% 31.21% -37.30% 536.53% -
  Horiz. % 4,408.91% 3,418.72% 540.92% 523.72% 399.14% 636.53% 100.00%
Tax -40,830 -33,544 -5,709 -5,282 -3,869 -1,606 -844 90.77%
  YoY % -21.72% -487.53% -8.08% -36.53% -140.83% -90.36% -
  Horiz. % 4,837.76% 3,974.41% 676.46% 625.91% 458.45% 190.36% 100.00%
NP 129,412 98,464 15,177 14,940 11,542 22,972 3,017 86.99%
  YoY % 31.43% 548.76% 1.59% 29.43% -49.75% 661.33% -
  Horiz. % 4,288.95% 3,263.28% 503.00% 495.14% 382.55% 761.33% 100.00%
NP to SH 128,214 98,334 15,177 14,940 11,542 22,972 3,017 86.70%
  YoY % 30.39% 547.90% 1.59% 29.43% -49.75% 661.33% -
  Horiz. % 4,249.27% 3,258.99% 503.00% 495.14% 382.55% 761.33% 100.00%
Tax Rate 23.98 % 25.41 % 27.33 % 26.12 % 25.11 % 6.54 % 21.86 % 1.55%
  YoY % -5.63% -7.03% 4.63% 4.02% 283.94% -70.08% -
  Horiz. % 109.70% 116.24% 125.02% 119.49% 114.87% 29.92% 100.00%
Total Cost 808,404 661,373 65,316 47,730 30,384 174,562 116,620 38.04%
  YoY % 22.23% 912.57% 36.84% 57.09% -82.59% 49.69% -
  Horiz. % 693.20% 567.12% 56.01% 40.93% 26.05% 149.69% 100.00%
Net Worth 805,788 472,971 102,655 89,821 81,669 66,230 91,792 43.58%
  YoY % 70.37% 360.74% 14.29% 9.98% 23.31% -27.85% -
  Horiz. % 877.84% 515.26% 111.83% 97.85% 88.97% 72.15% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 39,133 17,396 3,633 3,629 - - - -
  YoY % 124.95% 378.74% 0.13% 0.00% 0.00% 0.00% -
  Horiz. % 1,078.30% 479.36% 100.13% 100.00% - - -
Div Payout % 30.52 % 17.69 % 23.94 % 24.29 % - % - % - % -
  YoY % 72.53% -26.11% -1.44% 0.00% 0.00% 0.00% -
  Horiz. % 125.65% 72.83% 98.56% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 805,788 472,971 102,655 89,821 81,669 66,230 91,792 43.58%
  YoY % 70.37% 360.74% 14.29% 9.98% 23.31% -27.85% -
  Horiz. % 877.84% 515.26% 111.83% 97.85% 88.97% 72.15% 100.00%
NOSH 533,634 326,187 90,845 90,728 90,744 90,726 90,883 34.28%
  YoY % 63.60% 259.06% 0.13% -0.02% 0.02% -0.17% -
  Horiz. % 587.16% 358.91% 99.96% 99.83% 99.85% 99.83% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.80 % 12.96 % 18.86 % 23.84 % 27.53 % 11.63 % 2.52 % 32.73%
  YoY % 6.48% -31.28% -20.89% -13.40% 136.72% 361.51% -
  Horiz. % 547.62% 514.29% 748.41% 946.03% 1,092.46% 461.51% 100.00%
ROE 15.91 % 20.79 % 14.78 % 16.63 % 14.13 % 34.68 % 3.29 % 30.01%
  YoY % -23.47% 40.66% -11.12% 17.69% -59.26% 954.10% -
  Horiz. % 483.59% 631.91% 449.24% 505.47% 429.48% 1,054.10% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 175.74 232.94 88.60 69.07 46.20 217.72 131.64 4.93%
  YoY % -24.56% 162.91% 28.28% 49.50% -78.78% 65.39% -
  Horiz. % 133.50% 176.95% 67.30% 52.47% 35.10% 165.39% 100.00%
EPS 24.03 30.15 16.71 16.47 12.72 25.32 3.32 39.04%
  YoY % -20.30% 80.43% 1.46% 29.48% -49.76% 662.65% -
  Horiz. % 723.80% 908.13% 503.31% 496.08% 383.13% 762.65% 100.00%
DPS 7.33 5.33 4.00 4.00 0.00 0.00 0.00 -
  YoY % 37.52% 33.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.25% 133.25% 100.00% 100.00% - - -
NAPS 1.5100 1.4500 1.1300 0.9900 0.9000 0.7300 1.0100 6.93%
  YoY % 4.14% 28.32% 14.14% 10.00% 23.29% -27.72% -
  Horiz. % 149.50% 143.56% 111.88% 98.02% 89.11% 72.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 75.51 61.18 6.48 5.05 3.38 15.90 9.63 40.91%
  YoY % 23.42% 844.14% 28.32% 49.41% -78.74% 65.11% -
  Horiz. % 784.11% 635.31% 67.29% 52.44% 35.10% 165.11% 100.00%
EPS 10.32 7.92 1.22 1.20 0.93 1.85 0.24 87.07%
  YoY % 30.30% 549.18% 1.67% 29.03% -49.73% 670.83% -
  Horiz. % 4,300.00% 3,300.00% 508.33% 500.00% 387.50% 770.83% 100.00%
DPS 3.15 1.40 0.29 0.29 0.00 0.00 0.00 -
  YoY % 125.00% 382.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,086.21% 482.76% 100.00% 100.00% - - -
NAPS 0.6488 0.3808 0.0827 0.0723 0.0658 0.0533 0.0739 43.58%
  YoY % 70.38% 360.46% 14.38% 9.88% 23.45% -27.88% -
  Horiz. % 877.94% 515.29% 111.91% 97.83% 89.04% 72.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.6600 2.3000 1.6000 1.2800 0.7550 0.7700 0.5000 -
P/RPS 2.08 0.99 1.81 1.85 1.63 0.35 0.38 32.72%
  YoY % 110.10% -45.30% -2.16% 13.50% 365.71% -7.89% -
  Horiz. % 547.37% 260.53% 476.32% 486.84% 428.95% 92.11% 100.00%
P/EPS 15.23 7.63 9.58 7.77 5.94 3.04 15.06 0.19%
  YoY % 99.61% -20.35% 23.29% 30.81% 95.39% -79.81% -
  Horiz. % 101.13% 50.66% 63.61% 51.59% 39.44% 20.19% 100.00%
EY 6.56 13.11 10.44 12.86 16.85 32.88 6.64 -0.20%
  YoY % -49.96% 25.57% -18.82% -23.68% -48.75% 395.18% -
  Horiz. % 98.80% 197.44% 157.23% 193.67% 253.77% 495.18% 100.00%
DY 2.00 2.32 2.50 3.13 0.00 0.00 0.00 -
  YoY % -13.79% -7.20% -20.13% 0.00% 0.00% 0.00% -
  Horiz. % 63.90% 74.12% 79.87% 100.00% - - -
P/NAPS 2.42 1.59 1.42 1.29 0.84 1.05 0.50 30.03%
  YoY % 52.20% 11.97% 10.08% 53.57% -20.00% 110.00% -
  Horiz. % 484.00% 318.00% 284.00% 258.00% 168.00% 210.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 -
Price 4.0200 2.1800 1.6000 1.1000 0.8000 0.8200 0.5200 -
P/RPS 2.29 0.94 1.81 1.59 1.73 0.38 0.40 33.72%
  YoY % 143.62% -48.07% 13.84% -8.09% 355.26% -5.00% -
  Horiz. % 572.50% 235.00% 452.50% 397.50% 432.50% 95.00% 100.00%
P/EPS 16.73 7.23 9.58 6.68 6.29 3.24 15.66 1.11%
  YoY % 131.40% -24.53% 43.41% 6.20% 94.14% -79.31% -
  Horiz. % 106.83% 46.17% 61.17% 42.66% 40.17% 20.69% 100.00%
EY 5.98 13.83 10.44 14.97 15.90 30.88 6.38 -1.07%
  YoY % -56.76% 32.47% -30.26% -5.85% -48.51% 384.01% -
  Horiz. % 93.73% 216.77% 163.64% 234.64% 249.22% 484.01% 100.00%
DY 1.82 2.45 2.50 3.64 0.00 0.00 0.00 -
  YoY % -25.71% -2.00% -31.32% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 67.31% 68.68% 100.00% - - -
P/NAPS 2.66 1.50 1.42 1.11 0.89 1.12 0.51 31.66%
  YoY % 77.33% 5.63% 27.93% 24.72% -20.54% 119.61% -
  Horiz. % 521.57% 294.12% 278.43% 217.65% 174.51% 219.61% 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.
 


 

35  24  268  2005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IKHMAS 0.13+0.005 
 GPACKET-WB 0.265-0.005 
 FGV 0.945+0.05 
 PWORTH 0.0550.00 
 VSOLAR 0.090.00 
 SCOMIES 0.12+0.005 
 ARMADA 0.330.00 
 SCOMI 0.085+0.005 
 NETX 0.010.00 
 PANSAR 0.53+0.015 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers