Highlights

[KERJAYA] YoY Quarter Result on 2014-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     4.05%    YoY -     -26.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 233,217 185,930 15,448 11,457 14,287 79,885 12,925 61.88%
  YoY % 25.43% 1,103.59% 34.83% -19.81% -82.12% 518.07% -
  Horiz. % 1,804.39% 1,438.53% 119.52% 88.64% 110.54% 618.07% 100.00%
PBT 38,870 32,041 4,960 4,009 5,227 6,216 -405 -
  YoY % 21.31% 545.99% 23.72% -23.30% -15.91% 1,634.81% -
  Horiz. % -9,597.53% -7,911.36% -1,224.69% -989.88% -1,290.62% -1,534.81% 100.00%
Tax -9,893 -8,364 -1,288 -1,057 -1,208 -416 -87 119.95%
  YoY % -18.28% -549.38% -21.85% 12.50% -190.38% -378.16% -
  Horiz. % 11,371.26% 9,613.79% 1,480.46% 1,214.94% 1,388.51% 478.16% 100.00%
NP 28,977 23,677 3,672 2,952 4,019 5,800 -492 -
  YoY % 22.38% 544.80% 24.39% -26.55% -30.71% 1,278.86% -
  Horiz. % -5,889.63% -4,812.40% -746.34% -600.00% -816.87% -1,178.86% 100.00%
NP to SH 28,851 23,677 3,672 2,952 4,019 5,800 -492 -
  YoY % 21.85% 544.80% 24.39% -26.55% -30.71% 1,278.86% -
  Horiz. % -5,864.02% -4,812.40% -746.34% -600.00% -816.87% -1,178.86% 100.00%
Tax Rate 25.45 % 26.10 % 25.97 % 26.37 % 23.11 % 6.69 % - % -
  YoY % -2.49% 0.50% -1.52% 14.11% 245.44% 0.00% -
  Horiz. % 380.42% 390.13% 388.19% 394.17% 345.44% 100.00% -
Total Cost 204,240 162,253 11,776 8,505 10,268 74,085 13,417 57.36%
  YoY % 25.88% 1,277.83% 38.46% -17.17% -86.14% 452.17% -
  Horiz. % 1,522.25% 1,209.31% 87.77% 63.39% 76.53% 552.17% 100.00%
Net Worth 811,113 268,614 97,919 84,472 76,206 55,367 26,942 76.28%
  YoY % 201.96% 174.32% 15.92% 10.85% 37.64% 105.50% -
  Horiz. % 3,010.50% 996.98% 363.44% 313.53% 282.85% 205.50% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 811,113 268,614 97,919 84,472 76,206 55,367 26,942 76.28%
  YoY % 201.96% 174.32% 15.92% 10.85% 37.64% 105.50% -
  Horiz. % 3,010.50% 996.98% 363.44% 313.53% 282.85% 205.50% 100.00%
NOSH 513,362 121,545 90,666 90,830 90,722 90,766 58,571 43.54%
  YoY % 322.36% 34.06% -0.18% 0.12% -0.05% 54.97% -
  Horiz. % 876.47% 207.52% 154.80% 155.08% 154.89% 154.97% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.42 % 12.73 % 23.77 % 25.77 % 28.13 % 7.26 % -3.81 % -
  YoY % -2.44% -46.45% -7.76% -8.39% 287.47% 290.55% -
  Horiz. % -325.98% -334.12% -623.88% -676.38% -738.32% -190.55% 100.00%
ROE 3.56 % 8.81 % 3.75 % 3.49 % 5.27 % 10.48 % -1.83 % -
  YoY % -59.59% 134.93% 7.45% -33.78% -49.71% 672.68% -
  Horiz. % -194.54% -481.42% -204.92% -190.71% -287.98% -572.68% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 45.43 152.97 17.04 12.61 15.75 88.01 22.07 12.77%
  YoY % -70.30% 797.71% 35.13% -19.94% -82.10% 298.78% -
  Horiz. % 205.85% 693.11% 77.21% 57.14% 71.36% 398.78% 100.00%
EPS 5.62 19.48 4.05 3.25 4.43 6.39 -0.84 -
  YoY % -71.15% 380.99% 24.62% -26.64% -30.67% 860.71% -
  Horiz. % -669.05% -2,319.05% -482.14% -386.90% -527.38% -760.71% 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 1.5800 2.2100 1.0800 0.9300 0.8400 0.6100 0.4600 22.81%
  YoY % -28.51% 104.63% 16.13% 10.71% 37.70% 32.61% -
  Horiz. % 343.48% 480.43% 234.78% 202.17% 182.61% 132.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 18.78 14.97 1.24 0.92 1.15 6.43 1.04 61.90%
  YoY % 25.45% 1,107.26% 34.78% -20.00% -82.12% 518.27% -
  Horiz. % 1,805.77% 1,439.42% 119.23% 88.46% 110.58% 618.27% 100.00%
EPS 2.32 1.91 0.30 0.24 0.32 0.47 -0.04 -
  YoY % 21.47% 536.67% 25.00% -25.00% -31.91% 1,275.00% -
  Horiz. % -5,800.00% -4,775.00% -750.00% -600.00% -800.00% -1,175.00% 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 0.6531 0.2163 0.0788 0.0680 0.0614 0.0446 0.0217 76.28%
  YoY % 201.94% 174.49% 15.88% 10.75% 37.67% 105.53% -
  Horiz. % 3,009.68% 996.77% 363.13% 313.36% 282.95% 205.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.6200 1.7100 1.5600 0.8200 0.8000 0.8000 0.4700 -
P/RPS 5.77 1.12 9.16 6.50 5.08 0.91 2.13 18.05%
  YoY % 415.18% -87.77% 40.92% 27.95% 458.24% -57.28% -
  Horiz. % 270.89% 52.58% 430.05% 305.16% 238.50% 42.72% 100.00%
P/EPS 46.62 8.78 38.52 25.23 18.06 12.52 -55.95 -
  YoY % 430.98% -77.21% 52.68% 39.70% 44.25% 122.38% -
  Horiz. % -83.32% -15.69% -68.85% -45.09% -32.28% -22.38% 100.00%
EY 2.15 11.39 2.60 3.96 5.54 7.99 -1.79 -
  YoY % -81.12% 338.08% -34.34% -28.52% -30.66% 546.37% -
  Horiz. % -120.11% -636.31% -145.25% -221.23% -309.50% -446.37% 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 1.66 0.77 1.44 0.88 0.95 1.31 1.02 8.45%
  YoY % 115.58% -46.53% 63.64% -7.37% -27.48% 28.43% -
  Horiz. % 162.75% 75.49% 141.18% 86.27% 93.14% 128.43% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 15/06/12 27/05/11 -
Price 3.2000 2.0800 1.6400 0.8250 0.8800 0.8700 0.5500 -
P/RPS 7.04 1.36 9.63 6.54 5.59 0.99 2.49 18.89%
  YoY % 417.65% -85.88% 47.25% 16.99% 464.65% -60.24% -
  Horiz. % 282.73% 54.62% 386.75% 262.65% 224.50% 39.76% 100.00%
P/EPS 56.94 10.68 40.49 25.38 19.86 13.62 -65.48 -
  YoY % 433.15% -73.62% 59.54% 27.79% 45.81% 120.80% -
  Horiz. % -86.96% -16.31% -61.84% -38.76% -30.33% -20.80% 100.00%
EY 1.76 9.37 2.47 3.94 5.03 7.34 -1.53 -
  YoY % -81.22% 279.35% -37.31% -21.67% -31.47% 579.74% -
  Horiz. % -115.03% -612.42% -161.44% -257.52% -328.76% -479.74% 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 2.03 0.94 1.52 0.89 1.05 1.43 1.20 9.15%
  YoY % 115.96% -38.16% 70.79% -15.24% -26.57% 19.17% -
  Horiz. % 169.17% 78.33% 126.67% 74.17% 87.50% 119.17% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers