Highlights

[KERJAYA] YoY Quarter Result on 2013-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -38.49%    YoY -     -54.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 193,481 23,228 18,611 10,114 46,199 27,914 2,138 111.74%
  YoY % 732.96% 24.81% 84.01% -78.11% 65.50% 1,205.61% -
  Horiz. % 9,049.63% 1,086.44% 870.49% 473.06% 2,160.85% 1,305.61% 100.00%
PBT 33,174 4,849 6,090 3,613 6,060 667 2,354 55.35%
  YoY % 584.14% -20.38% 68.56% -40.38% 808.55% -71.67% -
  Horiz. % 1,409.26% 205.99% 258.71% 153.48% 257.43% 28.33% 100.00%
Tax -8,528 -1,282 -1,648 -1,141 -570 -483 -108 106.99%
  YoY % -565.21% 22.21% -44.43% -100.18% -18.01% -347.22% -
  Horiz. % 7,896.30% 1,187.04% 1,525.93% 1,056.48% 527.78% 447.22% 100.00%
NP 24,646 3,567 4,442 2,472 5,490 184 2,246 49.02%
  YoY % 590.94% -19.70% 79.69% -54.97% 2,883.70% -91.81% -
  Horiz. % 1,097.33% 158.82% 197.77% 110.06% 244.43% 8.19% 100.00%
NP to SH 24,584 3,567 4,442 2,472 5,490 184 2,246 48.95%
  YoY % 589.21% -19.70% 79.69% -54.97% 2,883.70% -91.81% -
  Horiz. % 1,094.57% 158.82% 197.77% 110.06% 244.43% 8.19% 100.00%
Tax Rate 25.71 % 26.44 % 27.06 % 31.58 % 9.41 % 72.41 % 4.59 % 33.23%
  YoY % -2.76% -2.29% -14.31% 235.60% -87.00% 1,477.56% -
  Horiz. % 560.13% 576.03% 589.54% 688.02% 205.01% 1,577.56% 100.00%
Total Cost 168,835 19,661 14,169 7,642 40,709 27,730 -108 -
  YoY % 758.73% 38.76% 85.41% -81.23% 46.80% 25,775.92% -
  Horiz. % -156,328.70% -18,204.63% -13,119.44% -7,075.93% -37,693.52% -25,675.92% 100.00%
Net Worth 500,720 98,932 88,839 79,067 60,798 27,303 31,749 58.29%
  YoY % 406.13% 11.36% 12.36% 30.05% 122.68% -14.00% -
  Horiz. % 1,577.09% 311.60% 279.81% 249.03% 191.49% 86.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 500,720 98,932 88,839 79,067 60,798 27,303 31,749 58.29%
  YoY % 406.13% 11.36% 12.36% 30.05% 122.68% -14.00% -
  Horiz. % 1,577.09% 311.60% 279.81% 249.03% 191.49% 86.00% 100.00%
NOSH 347,722 90,763 90,653 90,882 90,743 59,354 58,795 34.44%
  YoY % 283.11% 0.12% -0.25% 0.15% 52.88% 0.95% -
  Horiz. % 591.41% 154.37% 154.18% 154.57% 154.34% 100.95% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.74 % 15.36 % 23.87 % 24.44 % 11.88 % 0.66 % 105.05 % -29.62%
  YoY % -17.06% -35.65% -2.33% 105.72% 1,700.00% -99.37% -
  Horiz. % 12.13% 14.62% 22.72% 23.27% 11.31% 0.63% 100.00%
ROE 4.91 % 3.61 % 5.00 % 3.13 % 9.03 % 0.67 % 7.07 % -5.89%
  YoY % 36.01% -27.80% 59.74% -65.34% 1,247.76% -90.52% -
  Horiz. % 69.45% 51.06% 70.72% 44.27% 127.72% 9.48% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.64 25.59 20.53 11.13 50.91 47.03 3.64 57.47%
  YoY % 117.43% 24.65% 84.46% -78.14% 8.25% 1,192.03% -
  Horiz. % 1,528.57% 703.02% 564.01% 305.77% 1,398.63% 1,292.03% 100.00%
EPS 7.07 3.93 4.90 2.72 6.05 0.31 3.82 10.79%
  YoY % 79.90% -19.80% 80.15% -55.04% 1,851.61% -91.88% -
  Horiz. % 185.08% 102.88% 128.27% 71.20% 158.38% 8.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4400 1.0900 0.9800 0.8700 0.6700 0.4600 0.5400 17.74%
  YoY % 32.11% 11.22% 12.64% 29.85% 45.65% -14.81% -
  Horiz. % 266.67% 201.85% 181.48% 161.11% 124.07% 85.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.58 1.87 1.50 0.81 3.72 2.25 0.17 112.19%
  YoY % 733.16% 24.67% 85.19% -78.23% 65.33% 1,223.53% -
  Horiz. % 9,164.71% 1,100.00% 882.35% 476.47% 2,188.24% 1,323.53% 100.00%
EPS 1.98 0.29 0.36 0.20 0.44 0.01 0.18 49.08%
  YoY % 582.76% -19.44% 80.00% -54.55% 4,300.00% -94.44% -
  Horiz. % 1,100.00% 161.11% 200.00% 111.11% 244.44% 5.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4032 0.0797 0.0715 0.0637 0.0490 0.0220 0.0256 58.26%
  YoY % 405.90% 11.47% 12.24% 30.00% 122.73% -14.06% -
  Horiz. % 1,575.00% 311.33% 279.30% 248.83% 191.41% 85.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.0300 1.5900 0.9200 0.8300 0.8800 0.5000 0.4000 -
P/RPS 3.65 6.21 4.48 7.46 1.73 1.06 11.00 -16.78%
  YoY % -41.22% 38.62% -39.95% 331.21% 63.21% -90.36% -
  Horiz. % 33.18% 56.45% 40.73% 67.82% 15.73% 9.64% 100.00%
P/EPS 28.71 40.46 18.78 30.51 14.55 161.29 10.47 18.29%
  YoY % -29.04% 115.44% -38.45% 109.69% -90.98% 1,440.50% -
  Horiz. % 274.21% 386.44% 179.37% 291.40% 138.97% 1,540.50% 100.00%
EY 3.48 2.47 5.33 3.28 6.88 0.62 9.55 -15.47%
  YoY % 40.89% -53.66% 62.50% -52.33% 1,009.68% -93.51% -
  Horiz. % 36.44% 25.86% 55.81% 34.35% 72.04% 6.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.46 0.94 0.95 1.31 1.09 0.74 11.33%
  YoY % -3.42% 55.32% -1.05% -27.48% 20.18% 47.30% -
  Horiz. % 190.54% 197.30% 127.03% 128.38% 177.03% 147.30% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 23/08/10 -
Price 2.2000 1.1700 0.9500 0.8100 0.8500 0.4600 0.5000 -
P/RPS 3.95 4.57 4.63 7.28 1.67 0.98 13.75 -18.75%
  YoY % -13.57% -1.30% -36.40% 335.93% 70.41% -92.87% -
  Horiz. % 28.73% 33.24% 33.67% 52.95% 12.15% 7.13% 100.00%
P/EPS 31.12 29.77 19.39 29.78 14.05 148.39 13.09 15.51%
  YoY % 4.53% 53.53% -34.89% 111.96% -90.53% 1,033.61% -
  Horiz. % 237.74% 227.43% 148.13% 227.50% 107.33% 1,133.61% 100.00%
EY 3.21 3.36 5.16 3.36 7.12 0.67 7.64 -13.44%
  YoY % -4.46% -34.88% 53.57% -52.81% 962.69% -91.23% -
  Horiz. % 42.02% 43.98% 67.54% 43.98% 93.19% 8.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.53 1.07 0.97 0.93 1.27 1.00 0.93 8.64%
  YoY % 42.99% 10.31% 4.30% -26.77% 27.00% 7.53% -
  Horiz. % 164.52% 115.05% 104.30% 100.00% 136.56% 107.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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