Highlights

[KERJAYA] YoY Quarter Result on 2015-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -4.75%    YoY -     24.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 255,140 233,217 185,930 15,448 11,457 14,287 79,885 21.34%
  YoY % 9.40% 25.43% 1,103.59% 34.83% -19.81% -82.12% -
  Horiz. % 319.38% 291.94% 232.75% 19.34% 14.34% 17.88% 100.00%
PBT 42,762 38,870 32,041 4,960 4,009 5,227 6,216 37.89%
  YoY % 10.01% 21.31% 545.99% 23.72% -23.30% -15.91% -
  Horiz. % 687.93% 625.32% 515.46% 79.79% 64.49% 84.09% 100.00%
Tax -10,295 -9,893 -8,364 -1,288 -1,057 -1,208 -416 70.67%
  YoY % -4.06% -18.28% -549.38% -21.85% 12.50% -190.38% -
  Horiz. % 2,474.76% 2,378.12% 2,010.58% 309.62% 254.09% 290.38% 100.00%
NP 32,467 28,977 23,677 3,672 2,952 4,019 5,800 33.23%
  YoY % 12.04% 22.38% 544.80% 24.39% -26.55% -30.71% -
  Horiz. % 559.78% 499.60% 408.22% 63.31% 50.90% 69.29% 100.00%
NP to SH 32,348 28,851 23,677 3,672 2,952 4,019 5,800 33.15%
  YoY % 12.12% 21.85% 544.80% 24.39% -26.55% -30.71% -
  Horiz. % 557.72% 497.43% 408.22% 63.31% 50.90% 69.29% 100.00%
Tax Rate 24.08 % 25.45 % 26.10 % 25.97 % 26.37 % 23.11 % 6.69 % 23.78%
  YoY % -5.38% -2.49% 0.50% -1.52% 14.11% 245.44% -
  Horiz. % 359.94% 380.42% 390.13% 388.19% 394.17% 345.44% 100.00%
Total Cost 222,673 204,240 162,253 11,776 8,505 10,268 74,085 20.12%
  YoY % 9.03% 25.88% 1,277.83% 38.46% -17.17% -86.14% -
  Horiz. % 300.56% 275.68% 219.01% 15.90% 11.48% 13.86% 100.00%
Net Worth 906,637 811,113 268,614 97,919 84,472 76,206 55,367 59.32%
  YoY % 11.78% 201.96% 174.32% 15.92% 10.85% 37.64% -
  Horiz. % 1,637.48% 1,464.96% 485.15% 176.85% 152.57% 137.64% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 906,637 811,113 268,614 97,919 84,472 76,206 55,367 59.32%
  YoY % 11.78% 201.96% 174.32% 15.92% 10.85% 37.64% -
  Horiz. % 1,637.48% 1,464.96% 485.15% 176.85% 152.57% 137.64% 100.00%
NOSH 1,241,968 513,362 121,545 90,666 90,830 90,722 90,766 54.62%
  YoY % 141.93% 322.36% 34.06% -0.18% 0.12% -0.05% -
  Horiz. % 1,368.31% 565.58% 133.91% 99.89% 100.07% 99.95% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.73 % 12.42 % 12.73 % 23.77 % 25.77 % 28.13 % 7.26 % 9.81%
  YoY % 2.50% -2.44% -46.45% -7.76% -8.39% 287.47% -
  Horiz. % 175.34% 171.07% 175.34% 327.41% 354.96% 387.47% 100.00%
ROE 3.57 % 3.56 % 8.81 % 3.75 % 3.49 % 5.27 % 10.48 % -16.42%
  YoY % 0.28% -59.59% 134.93% 7.45% -33.78% -49.71% -
  Horiz. % 34.06% 33.97% 84.06% 35.78% 33.30% 50.29% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.54 45.43 152.97 17.04 12.61 15.75 88.01 -21.53%
  YoY % -54.79% -70.30% 797.71% 35.13% -19.94% -82.10% -
  Horiz. % 23.34% 51.62% 173.81% 19.36% 14.33% 17.90% 100.00%
EPS 2.60 5.62 19.48 4.05 3.25 4.43 6.39 -13.91%
  YoY % -53.74% -71.15% 380.99% 24.62% -26.64% -30.67% -
  Horiz. % 40.69% 87.95% 304.85% 63.38% 50.86% 69.33% 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 0.7300 1.5800 2.2100 1.0800 0.9300 0.8400 0.6100 3.04%
  YoY % -53.80% -28.51% 104.63% 16.13% 10.71% 37.70% -
  Horiz. % 119.67% 259.02% 362.30% 177.05% 152.46% 137.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.54 18.78 14.97 1.24 0.92 1.15 6.43 21.35%
  YoY % 9.37% 25.45% 1,107.26% 34.78% -20.00% -82.12% -
  Horiz. % 319.44% 292.07% 232.81% 19.28% 14.31% 17.88% 100.00%
EPS 2.60 2.32 1.91 0.30 0.24 0.32 0.47 32.97%
  YoY % 12.07% 21.47% 536.67% 25.00% -25.00% -31.91% -
  Horiz. % 553.19% 493.62% 406.38% 63.83% 51.06% 68.09% 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 0.7300 0.6531 0.2163 0.0788 0.0680 0.0614 0.0446 59.31%
  YoY % 11.77% 201.94% 174.49% 15.88% 10.75% 37.67% -
  Horiz. % 1,636.77% 1,464.35% 484.98% 176.68% 152.47% 137.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4900 2.6200 1.7100 1.5600 0.8200 0.8000 0.8000 -
P/RPS 7.25 5.77 1.12 9.16 6.50 5.08 0.91 41.30%
  YoY % 25.65% 415.18% -87.77% 40.92% 27.95% 458.24% -
  Horiz. % 796.70% 634.07% 123.08% 1,006.59% 714.29% 558.24% 100.00%
P/EPS 57.21 46.62 8.78 38.52 25.23 18.06 12.52 28.80%
  YoY % 22.72% 430.98% -77.21% 52.68% 39.70% 44.25% -
  Horiz. % 456.95% 372.36% 70.13% 307.67% 201.52% 144.25% 100.00%
EY 1.75 2.15 11.39 2.60 3.96 5.54 7.99 -22.35%
  YoY % -18.60% -81.12% 338.08% -34.34% -28.52% -30.66% -
  Horiz. % 21.90% 26.91% 142.55% 32.54% 49.56% 69.34% 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 2.04 1.66 0.77 1.44 0.88 0.95 1.31 7.66%
  YoY % 22.89% 115.58% -46.53% 63.64% -7.37% -27.48% -
  Horiz. % 155.73% 126.72% 58.78% 109.92% 67.18% 72.52% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 15/06/12 -
Price 1.5800 3.2000 2.0800 1.6400 0.8250 0.8800 0.8700 -
P/RPS 7.69 7.04 1.36 9.63 6.54 5.59 0.99 40.71%
  YoY % 9.23% 417.65% -85.88% 47.25% 16.99% 464.65% -
  Horiz. % 776.77% 711.11% 137.37% 972.73% 660.61% 564.65% 100.00%
P/EPS 60.66 56.94 10.68 40.49 25.38 19.86 13.62 28.25%
  YoY % 6.53% 433.15% -73.62% 59.54% 27.79% 45.81% -
  Horiz. % 445.37% 418.06% 78.41% 297.28% 186.34% 145.81% 100.00%
EY 1.65 1.76 9.37 2.47 3.94 5.03 7.34 -22.01%
  YoY % -6.25% -81.22% 279.35% -37.31% -21.67% -31.47% -
  Horiz. % 22.48% 23.98% 127.66% 33.65% 53.68% 68.53% 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 2.16 2.03 0.94 1.52 0.89 1.05 1.43 7.11%
  YoY % 6.40% 115.96% -38.16% 70.79% -15.24% -26.57% -
  Horiz. % 151.05% 141.96% 65.73% 106.29% 62.24% 73.43% 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