Highlights

[KERJAYA] YoY Quarter Result on 2013-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -12.38%    YoY -     -63.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 190,467 21,694 16,935 7,044 22,067 48,889 3,579 93.83%
  YoY % 777.97% 28.10% 140.42% -68.08% -54.86% 1,266.00% -
  Horiz. % 5,321.79% 606.15% 473.18% 196.81% 616.57% 1,366.00% 100.00%
PBT 33,791 5,856 5,068 2,719 6,158 2,634 -488 -
  YoY % 477.03% 15.55% 86.39% -55.85% 133.79% 639.75% -
  Horiz. % -6,924.39% -1,200.00% -1,038.52% -557.17% -1,261.89% -539.75% 100.00%
Tax -8,266 -1,712 -1,257 -553 -219 -63 -111 104.98%
  YoY % -382.83% -36.20% -127.31% -152.51% -247.62% 43.24% -
  Horiz. % 7,446.85% 1,542.34% 1,132.43% 498.20% 197.30% 56.76% 100.00%
NP 25,525 4,144 3,811 2,166 5,939 2,571 -599 -
  YoY % 515.95% 8.74% 75.95% -63.53% 131.00% 529.22% -
  Horiz. % -4,261.27% -691.82% -636.23% -361.60% -991.49% -429.22% 100.00%
NP to SH 25,489 4,144 3,811 2,166 5,939 2,571 -599 -
  YoY % 515.08% 8.74% 75.95% -63.53% 131.00% 529.22% -
  Horiz. % -4,255.26% -691.82% -636.23% -361.60% -991.49% -429.22% 100.00%
Tax Rate 24.46 % 29.23 % 24.80 % 20.34 % 3.56 % 2.39 % - % -
  YoY % -16.32% 17.86% 21.93% 471.35% 48.95% 0.00% -
  Horiz. % 1,023.43% 1,223.01% 1,037.66% 851.05% 148.95% 100.00% -
Total Cost 164,942 17,550 13,124 4,878 16,128 46,318 4,178 84.42%
  YoY % 839.84% 33.72% 169.04% -69.75% -65.18% 1,008.62% -
  Horiz. % 3,947.87% 420.06% 314.12% 116.75% 386.02% 1,108.62% 100.00%
Net Worth 734,772 102,691 89,830 81,564 66,190 91,756 31,124 69.29%
  YoY % 615.52% 14.32% 10.13% 23.23% -27.86% 194.80% -
  Horiz. % 2,360.75% 329.94% 288.62% 262.06% 212.66% 294.80% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,269 - 2,722 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 744.62% 0.00% 100.00% - - - -
Div Payout % 79.52 % - % 71.43 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.33% 0.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 734,772 102,691 89,830 81,564 66,190 91,756 31,124 69.29%
  YoY % 615.52% 14.32% 10.13% 23.23% -27.86% 194.80% -
  Horiz. % 2,360.75% 329.94% 288.62% 262.06% 212.66% 294.80% 100.00%
NOSH 506,739 90,877 90,738 90,627 90,671 90,848 58,725 43.17%
  YoY % 457.61% 0.15% 0.12% -0.05% -0.19% 54.70% -
  Horiz. % 862.90% 154.75% 154.51% 154.32% 154.40% 154.70% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.40 % 19.10 % 22.50 % 30.75 % 26.91 % 5.26 % -16.74 % -
  YoY % -29.84% -15.11% -26.83% 14.27% 411.60% 131.42% -
  Horiz. % -80.05% -114.10% -134.41% -183.69% -160.75% -31.42% 100.00%
ROE 3.47 % 4.04 % 4.24 % 2.66 % 8.97 % 2.80 % -1.92 % -
  YoY % -14.11% -4.72% 59.40% -70.35% 220.36% 245.83% -
  Horiz. % -180.73% -210.42% -220.83% -138.54% -467.19% -145.83% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.59 23.87 18.66 7.77 24.34 53.81 6.09 35.40%
  YoY % 57.48% 27.92% 140.15% -68.08% -54.77% 783.58% -
  Horiz. % 617.24% 391.95% 306.40% 127.59% 399.67% 883.58% 100.00%
EPS 5.03 4.56 4.20 2.39 6.55 2.83 -1.02 -
  YoY % 10.31% 8.57% 75.73% -63.51% 131.45% 377.45% -
  Horiz. % -493.14% -447.06% -411.76% -234.31% -642.16% -277.45% 100.00%
DPS 4.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 100.00% - - - -
NAPS 1.4500 1.1300 0.9900 0.9000 0.7300 1.0100 0.5300 18.24%
  YoY % 28.32% 14.14% 10.00% 23.29% -27.72% 90.57% -
  Horiz. % 273.58% 213.21% 186.79% 169.81% 137.74% 190.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.34 1.75 1.36 0.57 1.78 3.94 0.29 93.63%
  YoY % 776.57% 28.68% 138.60% -67.98% -54.82% 1,258.62% -
  Horiz. % 5,289.66% 603.45% 468.97% 196.55% 613.79% 1,358.62% 100.00%
EPS 2.05 0.33 0.31 0.17 0.48 0.21 -0.05 -
  YoY % 521.21% 6.45% 82.35% -64.58% 128.57% 520.00% -
  Horiz. % -4,100.00% -660.00% -620.00% -340.00% -960.00% -420.00% 100.00%
DPS 1.63 0.00 0.22 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 740.91% 0.00% 100.00% - - - -
NAPS 0.5916 0.0827 0.0723 0.0657 0.0533 0.0739 0.0251 69.25%
  YoY % 615.36% 14.38% 10.05% 23.26% -27.88% 194.42% -
  Horiz. % 2,356.97% 329.48% 288.05% 261.75% 212.35% 294.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.3000 1.6000 1.2800 0.7550 0.7700 0.5000 0.4400 -
P/RPS 6.12 6.70 6.86 9.71 3.16 0.93 7.22 -2.71%
  YoY % -8.66% -2.33% -29.35% 207.28% 239.78% -87.12% -
  Horiz. % 84.76% 92.80% 95.01% 134.49% 43.77% 12.88% 100.00%
P/EPS 45.73 35.09 30.48 31.59 11.76 17.67 -43.14 -
  YoY % 30.32% 15.12% -3.51% 168.62% -33.45% 140.96% -
  Horiz. % -106.00% -81.34% -70.65% -73.23% -27.26% -40.96% 100.00%
EY 2.19 2.85 3.28 3.17 8.51 5.66 -2.32 -
  YoY % -23.16% -13.11% 3.47% -62.75% 50.35% 343.97% -
  Horiz. % -94.40% -122.84% -141.38% -136.64% -366.81% -243.97% 100.00%
DY 1.74 0.00 2.34 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.36% 0.00% 100.00% - - - -
P/NAPS 1.59 1.42 1.29 0.84 1.05 0.50 0.83 11.43%
  YoY % 11.97% 10.08% 53.57% -20.00% 110.00% -39.76% -
  Horiz. % 191.57% 171.08% 155.42% 101.20% 126.51% 60.24% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 -
Price 2.1800 1.6000 1.1000 0.8000 0.8200 0.5200 0.3600 -
P/RPS 5.80 6.70 5.89 10.29 3.37 0.97 5.91 -0.31%
  YoY % -13.43% 13.75% -42.76% 205.34% 247.42% -83.59% -
  Horiz. % 98.14% 113.37% 99.66% 174.11% 57.02% 16.41% 100.00%
P/EPS 43.34 35.09 26.19 33.47 12.52 18.37 -35.29 -
  YoY % 23.51% 33.98% -21.75% 167.33% -31.85% 152.05% -
  Horiz. % -122.81% -99.43% -74.21% -94.84% -35.48% -52.05% 100.00%
EY 2.31 2.85 3.82 2.99 7.99 5.44 -2.83 -
  YoY % -18.95% -25.39% 27.76% -62.58% 46.87% 292.23% -
  Horiz. % -81.63% -100.71% -134.98% -105.65% -282.33% -192.23% 100.00%
DY 1.83 0.00 2.73 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.03% 0.00% 100.00% - - - -
P/NAPS 1.50 1.42 1.11 0.89 1.12 0.51 0.68 14.08%
  YoY % 5.63% 27.93% 24.72% -20.54% 119.61% -25.00% -
  Horiz. % 220.59% 208.82% 163.24% 130.88% 164.71% 75.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers