Highlights

[KERJAYA] YoY Quarter Result on 2015-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     16.18%    YoY -     8.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 269,892 229,941 190,467 21,694 16,935 7,044 22,067 51.76%
  YoY % 17.37% 20.72% 777.97% 28.10% 140.42% -68.08% -
  Horiz. % 1,223.06% 1,042.01% 863.13% 98.31% 76.74% 31.92% 100.00%
PBT 47,296 41,544 33,791 5,856 5,068 2,719 6,158 40.44%
  YoY % 13.85% 22.94% 477.03% 15.55% 86.39% -55.85% -
  Horiz. % 768.04% 674.63% 548.73% 95.10% 82.30% 44.15% 100.00%
Tax -10,367 -6,800 -8,266 -1,712 -1,257 -553 -219 90.14%
  YoY % -52.46% 17.74% -382.83% -36.20% -127.31% -152.51% -
  Horiz. % 4,733.79% 3,105.02% 3,774.43% 781.74% 573.97% 252.51% 100.00%
NP 36,929 34,744 25,525 4,144 3,811 2,166 5,939 35.59%
  YoY % 6.29% 36.12% 515.95% 8.74% 75.95% -63.53% -
  Horiz. % 621.80% 585.01% 429.79% 69.78% 64.17% 36.47% 100.00%
NP to SH 36,876 34,411 25,489 4,144 3,811 2,166 5,939 35.55%
  YoY % 7.16% 35.00% 515.08% 8.74% 75.95% -63.53% -
  Horiz. % 620.91% 579.41% 429.18% 69.78% 64.17% 36.47% 100.00%
Tax Rate 21.92 % 16.37 % 24.46 % 29.23 % 24.80 % 20.34 % 3.56 % 35.36%
  YoY % 33.90% -33.07% -16.32% 17.86% 21.93% 471.35% -
  Horiz. % 615.73% 459.83% 687.08% 821.07% 696.63% 571.35% 100.00%
Total Cost 232,963 195,197 164,942 17,550 13,124 4,878 16,128 56.03%
  YoY % 19.35% 18.34% 839.84% 33.72% 169.04% -69.75% -
  Horiz. % 1,444.46% 1,210.30% 1,022.71% 108.82% 81.37% 30.25% 100.00%
Net Worth 956,246 811,884 734,772 102,691 89,830 81,564 66,190 56.03%
  YoY % 17.78% 10.49% 615.52% 14.32% 10.13% 23.23% -
  Horiz. % 1,444.69% 1,226.59% 1,110.09% 155.15% 135.72% 123.23% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 29,571 20,269 - 2,722 - - -
  YoY % 0.00% 45.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,086.35% 744.62% 0.00% 100.00% - -
Div Payout % - % 85.94 % 79.52 % - % 71.43 % - % - % -
  YoY % 0.00% 8.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.31% 111.33% 0.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 956,246 811,884 734,772 102,691 89,830 81,564 66,190 56.03%
  YoY % 17.78% 10.49% 615.52% 14.32% 10.13% 23.23% -
  Horiz. % 1,444.69% 1,226.59% 1,110.09% 155.15% 135.72% 123.23% 100.00%
NOSH 1,241,878 537,671 506,739 90,877 90,738 90,627 90,671 54.65%
  YoY % 130.97% 6.10% 457.61% 0.15% 0.12% -0.05% -
  Horiz. % 1,369.64% 592.99% 558.87% 100.23% 100.07% 99.95% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.68 % 15.11 % 13.40 % 19.10 % 22.50 % 30.75 % 26.91 % -10.66%
  YoY % -9.46% 12.76% -29.84% -15.11% -26.83% 14.27% -
  Horiz. % 50.84% 56.15% 49.80% 70.98% 83.61% 114.27% 100.00%
ROE 3.86 % 4.24 % 3.47 % 4.04 % 4.24 % 2.66 % 8.97 % -13.11%
  YoY % -8.96% 22.19% -14.11% -4.72% 59.40% -70.35% -
  Horiz. % 43.03% 47.27% 38.68% 45.04% 47.27% 29.65% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.73 42.77 37.59 23.87 18.66 7.77 24.34 -1.87%
  YoY % -49.19% 13.78% 57.48% 27.92% 140.15% -68.08% -
  Horiz. % 89.28% 175.72% 154.44% 98.07% 76.66% 31.92% 100.00%
EPS 2.97 6.40 5.03 4.56 4.20 2.39 6.55 -12.34%
  YoY % -53.59% 27.24% 10.31% 8.57% 75.73% -63.51% -
  Horiz. % 45.34% 97.71% 76.79% 69.62% 64.12% 36.49% 100.00%
DPS 0.00 5.50 4.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 37.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 183.33% 133.33% 0.00% 100.00% - -
NAPS 0.7700 1.5100 1.4500 1.1300 0.9900 0.9000 0.7300 0.89%
  YoY % -49.01% 4.14% 28.32% 14.14% 10.00% 23.29% -
  Horiz. % 105.48% 206.85% 198.63% 154.79% 135.62% 123.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.73 18.51 15.34 1.75 1.36 0.57 1.78 51.71%
  YoY % 17.40% 20.66% 776.57% 28.68% 138.60% -67.98% -
  Horiz. % 1,220.79% 1,039.89% 861.80% 98.31% 76.40% 32.02% 100.00%
EPS 2.97 2.77 2.05 0.33 0.31 0.17 0.48 35.47%
  YoY % 7.22% 35.12% 521.21% 6.45% 82.35% -64.58% -
  Horiz. % 618.75% 577.08% 427.08% 68.75% 64.58% 35.42% 100.00%
DPS 0.00 2.38 1.63 0.00 0.22 0.00 0.00 -
  YoY % 0.00% 46.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,081.82% 740.91% 0.00% 100.00% - -
NAPS 0.7699 0.6537 0.5916 0.0827 0.0723 0.0657 0.0533 56.03%
  YoY % 17.78% 10.50% 615.36% 14.38% 10.05% 23.26% -
  Horiz. % 1,444.47% 1,226.45% 1,109.94% 155.16% 135.65% 123.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.4000 3.6600 2.3000 1.6000 1.2800 0.7550 0.7700 -
P/RPS 6.44 8.56 6.12 6.70 6.86 9.71 3.16 12.59%
  YoY % -24.77% 39.87% -8.66% -2.33% -29.35% 207.28% -
  Horiz. % 203.80% 270.89% 193.67% 212.03% 217.09% 307.28% 100.00%
P/EPS 47.15 57.19 45.73 35.09 30.48 31.59 11.76 26.03%
  YoY % -17.56% 25.06% 30.32% 15.12% -3.51% 168.62% -
  Horiz. % 400.94% 486.31% 388.86% 298.38% 259.18% 268.62% 100.00%
EY 2.12 1.75 2.19 2.85 3.28 3.17 8.51 -20.67%
  YoY % 21.14% -20.09% -23.16% -13.11% 3.47% -62.75% -
  Horiz. % 24.91% 20.56% 25.73% 33.49% 38.54% 37.25% 100.00%
DY 0.00 1.50 1.74 0.00 2.34 0.00 0.00 -
  YoY % 0.00% -13.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 64.10% 74.36% 0.00% 100.00% - -
P/NAPS 1.82 2.42 1.59 1.42 1.29 0.84 1.05 9.60%
  YoY % -24.79% 52.20% 11.97% 10.08% 53.57% -20.00% -
  Horiz. % 173.33% 230.48% 151.43% 135.24% 122.86% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 -
Price 1.2600 4.0200 2.1800 1.6000 1.1000 0.8000 0.8200 -
P/RPS 5.80 9.40 5.80 6.70 5.89 10.29 3.37 9.47%
  YoY % -38.30% 62.07% -13.43% 13.75% -42.76% 205.34% -
  Horiz. % 172.11% 278.93% 172.11% 198.81% 174.78% 305.34% 100.00%
P/EPS 42.43 62.81 43.34 35.09 26.19 33.47 12.52 22.55%
  YoY % -32.45% 44.92% 23.51% 33.98% -21.75% 167.33% -
  Horiz. % 338.90% 501.68% 346.17% 280.27% 209.19% 267.33% 100.00%
EY 2.36 1.59 2.31 2.85 3.82 2.99 7.99 -18.39%
  YoY % 48.43% -31.17% -18.95% -25.39% 27.76% -62.58% -
  Horiz. % 29.54% 19.90% 28.91% 35.67% 47.81% 37.42% 100.00%
DY 0.00 1.37 1.83 0.00 2.73 0.00 0.00 -
  YoY % 0.00% -25.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.18% 67.03% 0.00% 100.00% - -
P/NAPS 1.64 2.66 1.50 1.42 1.11 0.89 1.12 6.56%
  YoY % -38.35% 77.33% 5.63% 27.93% 24.72% -20.54% -
  Horiz. % 146.43% 237.50% 133.93% 126.79% 99.11% 79.46% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers