Highlights

[KERJAYA] YoY Cumulative Quarter Result on 2014-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     34.40%    YoY -     31.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 956,024 798,694 78,974 62,246 41,995 158,374 138,586 37.93%
  YoY % 19.70% 911.34% 26.87% 48.22% -73.48% 14.28% -
  Horiz. % 689.84% 576.32% 56.99% 44.92% 30.30% 114.28% 100.00%
PBT 168,451 133,157 22,301 20,392 15,046 24,014 4,706 81.44%
  YoY % 26.51% 497.09% 9.36% 35.53% -37.34% 410.28% -
  Horiz. % 3,579.49% 2,829.52% 473.88% 433.32% 319.72% 510.28% 100.00%
Tax -42,654 -33,330 -6,162 -5,332 -3,552 -401 862 -
  YoY % -27.97% -440.90% -15.57% -50.11% -785.79% -146.52% -
  Horiz. % -4,948.26% -3,866.59% -714.85% -618.56% -412.06% -46.52% 100.00%
NP 125,797 99,827 16,139 15,060 11,494 23,613 5,568 68.06%
  YoY % 26.02% 518.55% 7.16% 31.02% -51.32% 324.08% -
  Horiz. % 2,259.29% 1,792.87% 289.85% 270.47% 206.43% 424.08% 100.00%
NP to SH 124,471 99,624 16,139 15,060 11,494 23,613 5,568 67.76%
  YoY % 24.94% 517.29% 7.16% 31.02% -51.32% 324.08% -
  Horiz. % 2,235.47% 1,789.22% 289.85% 270.47% 206.43% 424.08% 100.00%
Tax Rate 25.32 % 25.03 % 27.63 % 26.15 % 23.61 % 1.67 % -18.32 % -
  YoY % 1.16% -9.41% 5.66% 10.76% 1,313.77% 109.12% -
  Horiz. % -138.21% -136.63% -150.82% -142.74% -128.88% -9.12% 100.00%
Total Cost 830,227 698,867 62,835 47,186 30,501 134,761 133,018 35.65%
  YoY % 18.80% 1,012.23% 33.16% 54.70% -77.37% 1.31% -
  Horiz. % 624.15% 525.39% 47.24% 35.47% 22.93% 101.31% 100.00%
Net Worth 789,951 558,059 108,260 93,444 81,679 72,599 49,030 58.86%
  YoY % 41.55% 415.48% 15.86% 14.40% 12.51% 48.07% -
  Horiz. % 1,611.16% 1,138.20% 220.80% 190.59% 166.59% 148.07% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 28,030 14,881 2,729 2,721 3,630 - - -
  YoY % 88.36% 445.26% 0.28% -25.03% 0.00% 0.00% -
  Horiz. % 772.15% 409.94% 75.18% 74.97% 100.00% - -
Div Payout % 22.52 % 14.94 % 16.91 % 18.07 % 31.58 % - % - % -
  YoY % 50.74% -11.65% -6.42% -42.78% 0.00% 0.00% -
  Horiz. % 71.31% 47.31% 53.55% 57.22% 100.00% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 789,951 558,059 108,260 93,444 81,679 72,599 49,030 58.86%
  YoY % 41.55% 415.48% 15.86% 14.40% 12.51% 48.07% -
  Horiz. % 1,611.16% 1,138.20% 220.80% 190.59% 166.59% 148.07% 100.00%
NOSH 509,646 372,039 90,975 90,722 90,754 90,749 90,796 33.28%
  YoY % 36.99% 308.95% 0.28% -0.04% 0.01% -0.05% -
  Horiz. % 561.31% 409.75% 100.20% 99.92% 99.95% 99.95% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.16 % 12.50 % 20.44 % 24.19 % 27.37 % 14.91 % 4.02 % 21.83%
  YoY % 5.28% -38.85% -15.50% -11.62% 83.57% 270.90% -
  Horiz. % 327.36% 310.95% 508.46% 601.74% 680.85% 370.90% 100.00%
ROE 15.76 % 17.85 % 14.91 % 16.12 % 14.07 % 32.53 % 11.36 % 5.60%
  YoY % -11.71% 19.72% -7.51% 14.57% -56.75% 186.36% -
  Horiz. % 138.73% 157.13% 131.25% 141.90% 123.86% 286.36% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 187.59 214.68 86.81 68.61 46.27 174.52 152.63 3.49%
  YoY % -12.62% 147.30% 26.53% 48.28% -73.49% 14.34% -
  Horiz. % 122.91% 140.65% 56.88% 44.95% 30.32% 114.34% 100.00%
EPS 23.32 26.78 17.74 16.60 12.67 26.02 8.18 19.06%
  YoY % -12.92% 50.96% 6.87% 31.02% -51.31% 218.09% -
  Horiz. % 285.09% 327.38% 216.87% 202.93% 154.89% 318.09% 100.00%
DPS 5.50 4.00 3.00 3.00 4.00 0.00 0.00 -
  YoY % 37.50% 33.33% 0.00% -25.00% 0.00% 0.00% -
  Horiz. % 137.50% 100.00% 75.00% 75.00% 100.00% - -
NAPS 1.5500 1.5000 1.1900 1.0300 0.9000 0.8000 0.5400 19.19%
  YoY % 3.33% 26.05% 15.53% 14.44% 12.50% 48.15% -
  Horiz. % 287.04% 277.78% 220.37% 190.74% 166.67% 148.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 76.98 64.31 6.36 5.01 3.38 12.75 11.16 37.93%
  YoY % 19.70% 911.16% 26.95% 48.22% -73.49% 14.25% -
  Horiz. % 689.79% 576.25% 56.99% 44.89% 30.29% 114.25% 100.00%
EPS 10.02 8.02 1.30 1.21 0.93 1.90 0.45 67.65%
  YoY % 24.94% 516.92% 7.44% 30.11% -51.05% 322.22% -
  Horiz. % 2,226.67% 1,782.22% 288.89% 268.89% 206.67% 422.22% 100.00%
DPS 2.26 1.20 0.22 0.22 0.29 0.00 0.00 -
  YoY % 88.33% 445.45% 0.00% -24.14% 0.00% 0.00% -
  Horiz. % 779.31% 413.79% 75.86% 75.86% 100.00% - -
NAPS 0.6360 0.4493 0.0872 0.0752 0.0658 0.0585 0.0395 58.84%
  YoY % 41.55% 415.25% 15.96% 14.29% 12.48% 48.10% -
  Horiz. % 1,610.13% 1,137.47% 220.76% 190.38% 166.58% 148.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.0600 2.1700 1.6300 0.9900 0.7400 0.8200 0.5300 -
P/RPS 2.16 1.01 1.88 1.44 1.60 0.47 0.35 35.40%
  YoY % 113.86% -46.28% 30.56% -10.00% 240.43% 34.29% -
  Horiz. % 617.14% 288.57% 537.14% 411.43% 457.14% 134.29% 100.00%
P/EPS 16.62 8.10 9.19 5.96 5.84 3.15 8.64 11.51%
  YoY % 105.19% -11.86% 54.19% 2.05% 85.40% -63.54% -
  Horiz. % 192.36% 93.75% 106.37% 68.98% 67.59% 36.46% 100.00%
EY 6.02 12.34 10.88 16.77 17.11 31.73 11.57 -10.31%
  YoY % -51.22% 13.42% -35.12% -1.99% -46.08% 174.24% -
  Horiz. % 52.03% 106.66% 94.04% 144.94% 147.88% 274.24% 100.00%
DY 1.35 1.84 1.84 3.03 5.41 0.00 0.00 -
  YoY % -26.63% 0.00% -39.27% -43.99% 0.00% 0.00% -
  Horiz. % 24.95% 34.01% 34.01% 56.01% 100.00% - -
P/NAPS 2.62 1.45 1.37 0.96 0.82 1.03 0.98 17.79%
  YoY % 80.69% 5.84% 42.71% 17.07% -20.39% 5.10% -
  Horiz. % 267.35% 147.96% 139.80% 97.96% 83.67% 105.10% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 29/02/12 -
Price 1.7400 2.5000 1.7000 1.3800 0.8800 0.8300 0.9200 -
P/RPS 0.93 1.16 1.96 2.01 1.90 0.48 0.60 7.57%
  YoY % -19.83% -40.82% -2.49% 5.79% 295.83% -20.00% -
  Horiz. % 155.00% 193.33% 326.67% 335.00% 316.67% 80.00% 100.00%
P/EPS 7.12 9.34 9.58 8.31 6.95 3.19 15.00 -11.67%
  YoY % -23.77% -2.51% 15.28% 19.57% 117.87% -78.73% -
  Horiz. % 47.47% 62.27% 63.87% 55.40% 46.33% 21.27% 100.00%
EY 14.04 10.71 10.44 12.03 14.39 31.35 6.67 13.19%
  YoY % 31.09% 2.59% -13.22% -16.40% -54.10% 370.02% -
  Horiz. % 210.49% 160.57% 156.52% 180.36% 215.74% 470.02% 100.00%
DY 3.16 1.60 1.76 2.17 4.55 0.00 0.00 -
  YoY % 97.50% -9.09% -18.89% -52.31% 0.00% 0.00% -
  Horiz. % 69.45% 35.16% 38.68% 47.69% 100.00% - -
P/NAPS 1.12 1.67 1.43 1.34 0.98 1.04 1.70 -6.71%
  YoY % -32.93% 16.78% 6.72% 36.73% -5.77% -38.82% -
  Horiz. % 65.88% 98.24% 84.12% 78.82% 57.65% 61.18% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

453  308  630  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.86+0.095 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

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