Highlights

[KERJAYA] YoY Quarter Result on 2013-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -37.05%    YoY -     -30.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 185,930 15,448 11,457 14,287 79,885 12,925 3,613 92.75%
  YoY % 1,103.59% 34.83% -19.81% -82.12% 518.07% 257.74% -
  Horiz. % 5,146.14% 427.57% 317.10% 395.43% 2,211.04% 357.74% 100.00%
PBT 32,041 4,960 4,009 5,227 6,216 -405 -248 -
  YoY % 545.99% 23.72% -23.30% -15.91% 1,634.81% -63.31% -
  Horiz. % -12,919.76% -2,000.00% -1,616.53% -2,107.66% -2,506.45% 163.31% 100.00%
Tax -8,364 -1,288 -1,057 -1,208 -416 -87 -97 110.05%
  YoY % -549.38% -21.85% 12.50% -190.38% -378.16% 10.31% -
  Horiz. % 8,622.68% 1,327.84% 1,089.69% 1,245.36% 428.87% 89.69% 100.00%
NP 23,677 3,672 2,952 4,019 5,800 -492 -345 -
  YoY % 544.80% 24.39% -26.55% -30.71% 1,278.86% -42.61% -
  Horiz. % -6,862.90% -1,064.35% -855.65% -1,164.93% -1,681.16% 142.61% 100.00%
NP to SH 23,677 3,672 2,952 4,019 5,800 -492 -345 -
  YoY % 544.80% 24.39% -26.55% -30.71% 1,278.86% -42.61% -
  Horiz. % -6,862.90% -1,064.35% -855.65% -1,164.93% -1,681.16% 142.61% 100.00%
Tax Rate 26.10 % 25.97 % 26.37 % 23.11 % 6.69 % - % - % -
  YoY % 0.50% -1.52% 14.11% 245.44% 0.00% 0.00% -
  Horiz. % 390.13% 388.19% 394.17% 345.44% 100.00% - -
Total Cost 162,253 11,776 8,505 10,268 74,085 13,417 3,958 85.58%
  YoY % 1,277.83% 38.46% -17.17% -86.14% 452.17% 238.98% -
  Horiz. % 4,099.37% 297.52% 214.88% 259.42% 1,871.78% 338.98% 100.00%
Net Worth 268,614 97,919 84,472 76,206 55,367 26,942 29,822 44.20%
  YoY % 174.32% 15.92% 10.85% 37.64% 105.50% -9.65% -
  Horiz. % 900.73% 328.35% 283.26% 255.54% 185.66% 90.35% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 268,614 97,919 84,472 76,206 55,367 26,942 29,822 44.20%
  YoY % 174.32% 15.92% 10.85% 37.64% 105.50% -9.65% -
  Horiz. % 900.73% 328.35% 283.26% 255.54% 185.66% 90.35% 100.00%
NOSH 121,545 90,666 90,830 90,722 90,766 58,571 58,474 12.96%
  YoY % 34.06% -0.18% 0.12% -0.05% 54.97% 0.17% -
  Horiz. % 207.86% 155.05% 155.33% 155.15% 155.22% 100.17% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.73 % 23.77 % 25.77 % 28.13 % 7.26 % -3.81 % -9.55 % -
  YoY % -46.45% -7.76% -8.39% 287.47% 290.55% 60.10% -
  Horiz. % -133.30% -248.90% -269.84% -294.55% -76.02% 39.90% 100.00%
ROE 8.81 % 3.75 % 3.49 % 5.27 % 10.48 % -1.83 % -1.16 % -
  YoY % 134.93% 7.45% -33.78% -49.71% 672.68% -57.76% -
  Horiz. % -759.48% -323.28% -300.86% -454.31% -903.45% 157.76% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 152.97 17.04 12.61 15.75 88.01 22.07 6.18 70.63%
  YoY % 797.71% 35.13% -19.94% -82.10% 298.78% 257.12% -
  Horiz. % 2,475.24% 275.73% 204.05% 254.85% 1,424.11% 357.12% 100.00%
EPS 19.48 4.05 3.25 4.43 6.39 -0.84 -0.59 -
  YoY % 380.99% 24.62% -26.64% -30.67% 860.71% -42.37% -
  Horiz. % -3,301.69% -686.44% -550.85% -750.85% -1,083.05% 142.37% 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 2.2100 1.0800 0.9300 0.8400 0.6100 0.4600 0.5100 27.66%
  YoY % 104.63% 16.13% 10.71% 37.70% 32.61% -9.80% -
  Horiz. % 433.33% 211.76% 182.35% 164.71% 119.61% 90.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.97 1.24 0.92 1.15 6.43 1.04 0.29 92.85%
  YoY % 1,107.26% 34.78% -20.00% -82.12% 518.27% 258.62% -
  Horiz. % 5,162.07% 427.59% 317.24% 396.55% 2,217.24% 358.62% 100.00%
EPS 1.91 0.30 0.24 0.32 0.47 -0.04 -0.03 -
  YoY % 536.67% 25.00% -25.00% -31.91% 1,275.00% -33.33% -
  Horiz. % -6,366.67% -1,000.00% -800.00% -1,066.67% -1,566.67% 133.33% 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 0.2163 0.0788 0.0680 0.0614 0.0446 0.0217 0.0240 44.21%
  YoY % 174.49% 15.88% 10.75% 37.67% 105.53% -9.58% -
  Horiz. % 901.25% 328.33% 283.33% 255.83% 185.83% 90.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.7100 1.5600 0.8200 0.8000 0.8000 0.4700 0.3000 -
P/RPS 1.12 9.16 6.50 5.08 0.91 2.13 4.86 -21.68%
  YoY % -87.77% 40.92% 27.95% 458.24% -57.28% -56.17% -
  Horiz. % 23.05% 188.48% 133.74% 104.53% 18.72% 43.83% 100.00%
P/EPS 8.78 38.52 25.23 18.06 12.52 -55.95 -50.85 -
  YoY % -77.21% 52.68% 39.70% 44.25% 122.38% -10.03% -
  Horiz. % -17.27% -75.75% -49.62% -35.52% -24.62% 110.03% 100.00%
EY 11.39 2.60 3.96 5.54 7.99 -1.79 -1.97 -
  YoY % 338.08% -34.34% -28.52% -30.66% 546.37% 9.14% -
  Horiz. % -578.17% -131.98% -201.02% -281.22% -405.58% 90.86% 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 0.77 1.44 0.88 0.95 1.31 1.02 0.59 4.53%
  YoY % -46.53% 63.64% -7.37% -27.48% 28.43% 72.88% -
  Horiz. % 130.51% 244.07% 149.15% 161.02% 222.03% 172.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 27/05/14 30/05/13 15/06/12 27/05/11 31/05/10 -
Price 2.0800 1.6400 0.8250 0.8800 0.8700 0.5500 0.3300 -
P/RPS 1.36 9.63 6.54 5.59 0.99 2.49 5.34 -20.37%
  YoY % -85.88% 47.25% 16.99% 464.65% -60.24% -53.37% -
  Horiz. % 25.47% 180.34% 122.47% 104.68% 18.54% 46.63% 100.00%
P/EPS 10.68 40.49 25.38 19.86 13.62 -65.48 -55.93 -
  YoY % -73.62% 59.54% 27.79% 45.81% 120.80% -17.07% -
  Horiz. % -19.10% -72.39% -45.38% -35.51% -24.35% 117.07% 100.00%
EY 9.37 2.47 3.94 5.03 7.34 -1.53 -1.79 -
  YoY % 279.35% -37.31% -21.67% -31.47% 579.74% 14.53% -
  Horiz. % -523.46% -137.99% -220.11% -281.01% -410.06% 85.47% 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 0.94 1.52 0.89 1.05 1.43 1.20 0.65 6.34%
  YoY % -38.16% 70.79% -15.24% -26.57% 19.17% 84.62% -
  Horiz. % 144.62% 233.85% 136.92% 161.54% 220.00% 184.62% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers