Highlights

[KERJAYA] YoY Cumulative Quarter 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 QoQ -     32.77%    YoY -     -51.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS