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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS