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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers