Highlights

[KERJAYA] YoY Quarter Result on 2014-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -14.21%    YoY -     75.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 229,941 190,467 21,694 16,935 7,044 22,067 48,889 29.41%
  YoY % 20.72% 777.97% 28.10% 140.42% -68.08% -54.86% -
  Horiz. % 470.33% 389.59% 44.37% 34.64% 14.41% 45.14% 100.00%
PBT 41,544 33,791 5,856 5,068 2,719 6,158 2,634 58.29%
  YoY % 22.94% 477.03% 15.55% 86.39% -55.85% 133.79% -
  Horiz. % 1,577.22% 1,282.88% 222.32% 192.41% 103.23% 233.79% 100.00%
Tax -6,800 -8,266 -1,712 -1,257 -553 -219 -63 118.05%
  YoY % 17.74% -382.83% -36.20% -127.31% -152.51% -247.62% -
  Horiz. % 10,793.65% 13,120.63% 2,717.46% 1,995.24% 877.78% 347.62% 100.00%
NP 34,744 25,525 4,144 3,811 2,166 5,939 2,571 54.27%
  YoY % 36.12% 515.95% 8.74% 75.95% -63.53% 131.00% -
  Horiz. % 1,351.38% 992.80% 161.18% 148.23% 84.25% 231.00% 100.00%
NP to SH 34,411 25,489 4,144 3,811 2,166 5,939 2,571 54.03%
  YoY % 35.00% 515.08% 8.74% 75.95% -63.53% 131.00% -
  Horiz. % 1,338.43% 991.40% 161.18% 148.23% 84.25% 231.00% 100.00%
Tax Rate 16.37 % 24.46 % 29.23 % 24.80 % 20.34 % 3.56 % 2.39 % 37.77%
  YoY % -33.07% -16.32% 17.86% 21.93% 471.35% 48.95% -
  Horiz. % 684.94% 1,023.43% 1,223.01% 1,037.66% 851.05% 148.95% 100.00%
Total Cost 195,197 164,942 17,550 13,124 4,878 16,128 46,318 27.06%
  YoY % 18.34% 839.84% 33.72% 169.04% -69.75% -65.18% -
  Horiz. % 421.43% 356.11% 37.89% 28.33% 10.53% 34.82% 100.00%
Net Worth 811,884 734,772 102,691 89,830 81,564 66,190 91,756 43.77%
  YoY % 10.49% 615.52% 14.32% 10.13% 23.23% -27.86% -
  Horiz. % 884.82% 800.78% 111.92% 97.90% 88.89% 72.14% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 29,571 20,269 - 2,722 - - - -
  YoY % 45.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,086.35% 744.62% 0.00% 100.00% - - -
Div Payout % 85.94 % 79.52 % - % 71.43 % - % - % - % -
  YoY % 8.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.31% 111.33% 0.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 811,884 734,772 102,691 89,830 81,564 66,190 91,756 43.77%
  YoY % 10.49% 615.52% 14.32% 10.13% 23.23% -27.86% -
  Horiz. % 884.82% 800.78% 111.92% 97.90% 88.89% 72.14% 100.00%
NOSH 537,671 506,739 90,877 90,738 90,627 90,671 90,848 34.46%
  YoY % 6.10% 457.61% 0.15% 0.12% -0.05% -0.19% -
  Horiz. % 591.84% 557.79% 100.03% 99.88% 99.76% 99.81% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.11 % 13.40 % 19.10 % 22.50 % 30.75 % 26.91 % 5.26 % 19.21%
  YoY % 12.76% -29.84% -15.11% -26.83% 14.27% 411.60% -
  Horiz. % 287.26% 254.75% 363.12% 427.76% 584.60% 511.60% 100.00%
ROE 4.24 % 3.47 % 4.04 % 4.24 % 2.66 % 8.97 % 2.80 % 7.15%
  YoY % 22.19% -14.11% -4.72% 59.40% -70.35% 220.36% -
  Horiz. % 151.43% 123.93% 144.29% 151.43% 95.00% 320.36% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.77 37.59 23.87 18.66 7.77 24.34 53.81 -3.75%
  YoY % 13.78% 57.48% 27.92% 140.15% -68.08% -54.77% -
  Horiz. % 79.48% 69.86% 44.36% 34.68% 14.44% 45.23% 100.00%
EPS 6.40 5.03 4.56 4.20 2.39 6.55 2.83 14.55%
  YoY % 27.24% 10.31% 8.57% 75.73% -63.51% 131.45% -
  Horiz. % 226.15% 177.74% 161.13% 148.41% 84.45% 231.45% 100.00%
DPS 5.50 4.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 37.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 133.33% 0.00% 100.00% - - -
NAPS 1.5100 1.4500 1.1300 0.9900 0.9000 0.7300 1.0100 6.93%
  YoY % 4.14% 28.32% 14.14% 10.00% 23.29% -27.72% -
  Horiz. % 149.50% 143.56% 111.88% 98.02% 89.11% 72.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.51 15.34 1.75 1.36 0.57 1.78 3.94 29.38%
  YoY % 20.66% 776.57% 28.68% 138.60% -67.98% -54.82% -
  Horiz. % 469.80% 389.34% 44.42% 34.52% 14.47% 45.18% 100.00%
EPS 2.77 2.05 0.33 0.31 0.17 0.48 0.21 53.65%
  YoY % 35.12% 521.21% 6.45% 82.35% -64.58% 128.57% -
  Horiz. % 1,319.05% 976.19% 157.14% 147.62% 80.95% 228.57% 100.00%
DPS 2.38 1.63 0.00 0.22 0.00 0.00 0.00 -
  YoY % 46.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,081.82% 740.91% 0.00% 100.00% - - -
NAPS 0.6537 0.5916 0.0827 0.0723 0.0657 0.0533 0.0739 43.76%
  YoY % 10.50% 615.36% 14.38% 10.05% 23.26% -27.88% -
  Horiz. % 884.57% 800.54% 111.91% 97.83% 88.90% 72.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.6600 2.3000 1.6000 1.2800 0.7550 0.7700 0.5000 -
P/RPS 8.56 6.12 6.70 6.86 9.71 3.16 0.93 44.72%
  YoY % 39.87% -8.66% -2.33% -29.35% 207.28% 239.78% -
  Horiz. % 920.43% 658.06% 720.43% 737.63% 1,044.09% 339.78% 100.00%
P/EPS 57.19 45.73 35.09 30.48 31.59 11.76 17.67 21.60%
  YoY % 25.06% 30.32% 15.12% -3.51% 168.62% -33.45% -
  Horiz. % 323.66% 258.80% 198.59% 172.50% 178.78% 66.55% 100.00%
EY 1.75 2.19 2.85 3.28 3.17 8.51 5.66 -17.75%
  YoY % -20.09% -23.16% -13.11% 3.47% -62.75% 50.35% -
  Horiz. % 30.92% 38.69% 50.35% 57.95% 56.01% 150.35% 100.00%
DY 1.50 1.74 0.00 2.34 0.00 0.00 0.00 -
  YoY % -13.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.10% 74.36% 0.00% 100.00% - - -
P/NAPS 2.42 1.59 1.42 1.29 0.84 1.05 0.50 30.03%
  YoY % 52.20% 11.97% 10.08% 53.57% -20.00% 110.00% -
  Horiz. % 484.00% 318.00% 284.00% 258.00% 168.00% 210.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 -
Price 4.0200 2.1800 1.6000 1.1000 0.8000 0.8200 0.5200 -
P/RPS 9.40 5.80 6.70 5.89 10.29 3.37 0.97 45.96%
  YoY % 62.07% -13.43% 13.75% -42.76% 205.34% 247.42% -
  Horiz. % 969.07% 597.94% 690.72% 607.22% 1,060.82% 347.42% 100.00%
P/EPS 62.81 43.34 35.09 26.19 33.47 12.52 18.37 22.72%
  YoY % 44.92% 23.51% 33.98% -21.75% 167.33% -31.85% -
  Horiz. % 341.92% 235.93% 191.02% 142.57% 182.20% 68.15% 100.00%
EY 1.59 2.31 2.85 3.82 2.99 7.99 5.44 -18.52%
  YoY % -31.17% -18.95% -25.39% 27.76% -62.58% 46.87% -
  Horiz. % 29.23% 42.46% 52.39% 70.22% 54.96% 146.88% 100.00%
DY 1.37 1.83 0.00 2.73 0.00 0.00 0.00 -
  YoY % -25.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.18% 67.03% 0.00% 100.00% - - -
P/NAPS 2.66 1.50 1.42 1.11 0.89 1.12 0.51 31.66%
  YoY % 77.33% 5.63% 27.93% 24.72% -20.54% 119.61% -
  Horiz. % 521.57% 294.12% 278.43% 217.65% 174.51% 219.61% 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.
 


 

192  309  549  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.310.00 
 GPACKET-WB 0.120.00 
 VELESTO 0.325-0.005 
 ALAM 0.11+0.005 
 KNM-WB 0.305+0.015 
 ARMADA 0.24-0.01 
Partners & Brokers