Highlights

[KERJAYA] YoY Quarter Result on 2014-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     50.47%    YoY -     79.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 240,203 193,481 23,228 18,611 10,114 46,199 27,914 43.10%
  YoY % 24.15% 732.96% 24.81% 84.01% -78.11% 65.50% -
  Horiz. % 860.51% 693.13% 83.21% 66.67% 36.23% 165.50% 100.00%
PBT 47,270 33,174 4,849 6,090 3,613 6,060 667 103.30%
  YoY % 42.49% 584.14% -20.38% 68.56% -40.38% 808.55% -
  Horiz. % 7,086.96% 4,973.61% 726.99% 913.04% 541.68% 908.55% 100.00%
Tax -13,931 -8,528 -1,282 -1,648 -1,141 -570 -483 75.03%
  YoY % -63.36% -565.21% 22.21% -44.43% -100.18% -18.01% -
  Horiz. % 2,884.26% 1,765.63% 265.42% 341.20% 236.23% 118.01% 100.00%
NP 33,339 24,646 3,567 4,442 2,472 5,490 184 137.69%
  YoY % 35.27% 590.94% -19.70% 79.69% -54.97% 2,883.70% -
  Horiz. % 18,119.02% 13,394.56% 1,938.59% 2,414.13% 1,343.48% 2,983.70% 100.00%
NP to SH 32,900 24,584 3,567 4,442 2,472 5,490 184 137.17%
  YoY % 33.83% 589.21% -19.70% 79.69% -54.97% 2,883.70% -
  Horiz. % 17,880.44% 13,360.87% 1,938.59% 2,414.13% 1,343.48% 2,983.70% 100.00%
Tax Rate 29.47 % 25.71 % 26.44 % 27.06 % 31.58 % 9.41 % 72.41 % -13.90%
  YoY % 14.62% -2.76% -2.29% -14.31% 235.60% -87.00% -
  Horiz. % 40.70% 35.51% 36.51% 37.37% 43.61% 13.00% 100.00%
Total Cost 206,864 168,835 19,661 14,169 7,642 40,709 27,730 39.74%
  YoY % 22.52% 758.73% 38.76% 85.41% -81.23% 46.80% -
  Horiz. % 745.99% 608.85% 70.90% 51.10% 27.56% 146.80% 100.00%
Net Worth 835,311 500,720 98,932 88,839 79,067 60,798 27,303 76.76%
  YoY % 66.82% 406.13% 11.36% 12.36% 30.05% 122.68% -
  Horiz. % 3,059.39% 1,833.93% 362.35% 325.38% 289.59% 222.68% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 835,311 500,720 98,932 88,839 79,067 60,798 27,303 76.76%
  YoY % 66.82% 406.13% 11.36% 12.36% 30.05% 122.68% -
  Horiz. % 3,059.39% 1,833.93% 362.35% 325.38% 289.59% 222.68% 100.00%
NOSH 512,461 347,722 90,763 90,653 90,882 90,743 59,354 43.18%
  YoY % 47.38% 283.11% 0.12% -0.25% 0.15% 52.88% -
  Horiz. % 863.39% 585.84% 152.92% 152.73% 153.12% 152.88% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.88 % 12.74 % 15.36 % 23.87 % 24.44 % 11.88 % 0.66 % 66.06%
  YoY % 8.95% -17.06% -35.65% -2.33% 105.72% 1,700.00% -
  Horiz. % 2,103.03% 1,930.30% 2,327.27% 3,616.67% 3,703.03% 1,800.00% 100.00%
ROE 3.94 % 4.91 % 3.61 % 5.00 % 3.13 % 9.03 % 0.67 % 34.31%
  YoY % -19.76% 36.01% -27.80% 59.74% -65.34% 1,247.76% -
  Horiz. % 588.06% 732.84% 538.81% 746.27% 467.16% 1,347.76% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 46.87 55.64 25.59 20.53 11.13 50.91 47.03 -0.06%
  YoY % -15.76% 117.43% 24.65% 84.46% -78.14% 8.25% -
  Horiz. % 99.66% 118.31% 54.41% 43.65% 23.67% 108.25% 100.00%
EPS 6.42 7.07 3.93 4.90 2.72 6.05 0.31 65.64%
  YoY % -9.19% 79.90% -19.80% 80.15% -55.04% 1,851.61% -
  Horiz. % 2,070.97% 2,280.65% 1,267.74% 1,580.65% 877.42% 1,951.61% 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 1.6300 1.4400 1.0900 0.9800 0.8700 0.6700 0.4600 23.45%
  YoY % 13.19% 32.11% 11.22% 12.64% 29.85% 45.65% -
  Horiz. % 354.35% 313.04% 236.96% 213.04% 189.13% 145.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.34 15.58 1.87 1.50 0.81 3.72 2.25 43.08%
  YoY % 24.13% 733.16% 24.67% 85.19% -78.23% 65.33% -
  Horiz. % 859.56% 692.44% 83.11% 66.67% 36.00% 165.33% 100.00%
EPS 2.65 1.98 0.29 0.36 0.20 0.44 0.01 153.22%
  YoY % 33.84% 582.76% -19.44% 80.00% -54.55% 4,300.00% -
  Horiz. % 26,500.00% 19,800.00% 2,900.00% 3,600.00% 2,000.00% 4,400.00% 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 0.6726 0.4032 0.0797 0.0715 0.0637 0.0490 0.0220 76.74%
  YoY % 66.82% 405.90% 11.47% 12.24% 30.00% 122.73% -
  Horiz. % 3,057.27% 1,832.73% 362.27% 325.00% 289.55% 222.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.2600 2.0300 1.5900 0.9200 0.8300 0.8800 0.5000 -
P/RPS 6.96 3.65 6.21 4.48 7.46 1.73 1.06 36.80%
  YoY % 90.68% -41.22% 38.62% -39.95% 331.21% 63.21% -
  Horiz. % 656.60% 344.34% 585.85% 422.64% 703.77% 163.21% 100.00%
P/EPS 50.78 28.71 40.46 18.78 30.51 14.55 161.29 -17.51%
  YoY % 76.87% -29.04% 115.44% -38.45% 109.69% -90.98% -
  Horiz. % 31.48% 17.80% 25.09% 11.64% 18.92% 9.02% 100.00%
EY 1.97 3.48 2.47 5.33 3.28 6.88 0.62 21.23%
  YoY % -43.39% 40.89% -53.66% 62.50% -52.33% 1,009.68% -
  Horiz. % 317.74% 561.29% 398.39% 859.68% 529.03% 1,109.68% 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 2.00 1.41 1.46 0.94 0.95 1.31 1.09 10.64%
  YoY % 41.84% -3.42% 55.32% -1.05% -27.48% 20.18% -
  Horiz. % 183.49% 129.36% 133.94% 86.24% 87.16% 120.18% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 -
Price 3.7200 2.2000 1.1700 0.9500 0.8100 0.8500 0.4600 -
P/RPS 7.94 3.95 4.57 4.63 7.28 1.67 0.98 41.68%
  YoY % 101.01% -13.57% -1.30% -36.40% 335.93% 70.41% -
  Horiz. % 810.20% 403.06% 466.33% 472.45% 742.86% 170.41% 100.00%
P/EPS 57.94 31.12 29.77 19.39 29.78 14.05 148.39 -14.50%
  YoY % 86.18% 4.53% 53.53% -34.89% 111.96% -90.53% -
  Horiz. % 39.05% 20.97% 20.06% 13.07% 20.07% 9.47% 100.00%
EY 1.73 3.21 3.36 5.16 3.36 7.12 0.67 17.11%
  YoY % -46.11% -4.46% -34.88% 53.57% -52.81% 962.69% -
  Horiz. % 258.21% 479.10% 501.49% 770.15% 501.49% 1,062.69% 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 2.28 1.53 1.07 0.97 0.93 1.27 1.00 14.71%
  YoY % 49.02% 42.99% 10.31% 4.30% -26.77% 27.00% -
  Horiz. % 228.00% 153.00% 107.00% 97.00% 93.00% 127.00% 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.
 


 

145  232  450  1319 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ARMADA 0.24-0.01 
 ALAM 0.11+0.005 
 SAPNRG-WA 0.130.00 
 ALAM-WA 0.06+0.005 
 KNM-WB 0.295+0.005 
Partners & Brokers