Highlights

[KERJAYA] YoY TTM Result on 2014-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     13.27%    YoY -     -5.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 938,853 588,482 75,613 57,553 41,468 197,009 98,332 45.60%
  YoY % 59.54% 678.28% 31.38% 38.79% -78.95% 100.35% -
  Horiz. % 954.78% 598.46% 76.90% 58.53% 42.17% 200.35% 100.00%
PBT 162,205 105,642 20,890 18,654 16,948 20,244 -906 -
  YoY % 53.54% 405.71% 11.99% 10.07% -16.28% 2,334.44% -
  Horiz. % -17,903.42% -11,660.26% -2,305.74% -2,058.94% -1,870.64% -2,234.44% 100.00%
Tax -38,820 -27,038 -5,652 -4,612 -2,098 290 -586 101.02%
  YoY % -43.58% -378.38% -22.55% -119.83% -823.45% 149.49% -
  Horiz. % 6,624.57% 4,613.99% 964.51% 787.03% 358.02% -49.49% 100.00%
NP 123,385 78,604 15,238 14,042 14,850 20,534 -1,492 -
  YoY % 56.97% 415.84% 8.52% -5.44% -27.68% 1,476.27% -
  Horiz. % -8,269.77% -5,268.36% -1,021.31% -941.15% -995.31% -1,376.27% 100.00%
NP to SH 122,378 78,506 15,238 14,042 14,850 20,534 -1,492 -
  YoY % 55.88% 415.20% 8.52% -5.44% -27.68% 1,476.27% -
  Horiz. % -8,202.28% -5,261.80% -1,021.31% -941.15% -995.31% -1,376.27% 100.00%
Tax Rate 23.93 % 25.59 % 27.06 % 24.72 % 12.38 % -1.43 % - % -
  YoY % -6.49% -5.43% 9.47% 99.68% 965.73% 0.00% -
  Horiz. % -1,673.43% -1,789.51% -1,892.31% -1,728.67% -865.73% 100.00% -
Total Cost 815,468 509,878 60,375 43,511 26,618 176,475 99,824 41.87%
  YoY % 59.93% 744.52% 38.76% 63.46% -84.92% 76.79% -
  Horiz. % 816.91% 510.78% 60.48% 43.59% 26.66% 176.79% 100.00%
Net Worth 811,884 734,772 102,691 89,830 81,564 66,190 90,848 44.01%
  YoY % 10.49% 615.52% 14.32% 10.13% 23.23% -27.14% -
  Horiz. % 893.67% 808.79% 113.04% 98.88% 89.78% 72.86% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 29,571 20,269 0 6,353 0 0 0 -
  YoY % 45.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 465.42% 319.02% 0.00% 100.00% - - -
Div Payout % 24.16 % 25.82 % - % 45.25 % - % - % - % -
  YoY % -6.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.39% 57.06% 0.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 811,884 734,772 102,691 89,830 81,564 66,190 90,848 44.01%
  YoY % 10.49% 615.52% 14.32% 10.13% 23.23% -27.14% -
  Horiz. % 893.67% 808.79% 113.04% 98.88% 89.78% 72.86% 100.00%
NOSH 537,671 506,739 90,877 90,738 90,627 90,671 90,848 34.46%
  YoY % 6.10% 457.61% 0.15% 0.12% -0.05% -0.19% -
  Horiz. % 591.84% 557.79% 100.03% 99.88% 99.76% 99.81% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.14 % 13.36 % 20.15 % 24.40 % 35.81 % 10.42 % -1.52 % -
  YoY % -1.65% -33.70% -17.42% -31.86% 243.67% 785.53% -
  Horiz. % -864.47% -878.95% -1,325.66% -1,605.26% -2,355.92% -685.53% 100.00%
ROE 15.07 % 10.68 % 14.84 % 15.63 % 18.21 % 31.02 % -1.64 % -
  YoY % 41.10% -28.03% -5.05% -14.17% -41.30% 1,991.46% -
  Horiz. % -918.90% -651.22% -904.88% -953.05% -1,110.37% -1,891.46% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 174.61 116.13 83.20 63.43 45.76 217.28 108.24 8.29%
  YoY % 50.36% 39.58% 31.17% 38.61% -78.94% 100.74% -
  Horiz. % 161.32% 107.29% 76.87% 58.60% 42.28% 200.74% 100.00%
EPS 22.76 15.49 16.77 15.48 16.39 22.65 -1.64 -
  YoY % 46.93% -7.63% 8.33% -5.55% -27.64% 1,481.10% -
  Horiz. % -1,387.80% -944.51% -1,022.56% -943.90% -999.39% -1,381.10% 100.00%
DPS 5.50 4.00 0.00 7.00 0.00 0.00 0.00 -
  YoY % 37.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.57% 57.14% 0.00% 100.00% - - -
NAPS 1.5100 1.4500 1.1300 0.9900 0.9000 0.7300 1.0000 7.10%
  YoY % 4.14% 28.32% 14.14% 10.00% 23.29% -27.00% -
  Horiz. % 151.00% 145.00% 113.00% 99.00% 90.00% 73.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 75.59 47.38 6.09 4.63 3.34 15.86 7.92 45.59%
  YoY % 59.54% 678.00% 31.53% 38.62% -78.94% 100.25% -
  Horiz. % 954.42% 598.23% 76.89% 58.46% 42.17% 200.25% 100.00%
EPS 9.85 6.32 1.23 1.13 1.20 1.65 -0.12 -
  YoY % 55.85% 413.82% 8.85% -5.83% -27.27% 1,475.00% -
  Horiz. % -8,208.33% -5,266.67% -1,025.00% -941.67% -1,000.00% -1,375.00% 100.00%
DPS 2.38 1.63 0.00 0.51 0.00 0.00 0.00 -
  YoY % 46.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 466.67% 319.61% 0.00% 100.00% - - -
NAPS 0.6537 0.5916 0.0827 0.0723 0.0657 0.0533 0.0731 44.02%
  YoY % 10.50% 615.36% 14.38% 10.05% 23.26% -27.09% -
  Horiz. % 894.25% 809.30% 113.13% 98.91% 89.88% 72.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.6600 2.3000 1.6000 1.2800 0.7550 0.7700 0.5000 -
P/RPS 2.10 1.98 1.92 2.02 1.65 0.35 0.46 28.77%
  YoY % 6.06% 3.13% -4.95% 22.42% 371.43% -23.91% -
  Horiz. % 456.52% 430.43% 417.39% 439.13% 358.70% 76.09% 100.00%
P/EPS 16.08 14.85 9.54 8.27 4.61 3.40 -30.45 -
  YoY % 8.28% 55.66% 15.36% 79.39% 35.59% 111.17% -
  Horiz. % -52.81% -48.77% -31.33% -27.16% -15.14% -11.17% 100.00%
EY 6.22 6.74 10.48 12.09 21.70 29.41 -3.28 -
  YoY % -7.72% -35.69% -13.32% -44.29% -26.22% 996.65% -
  Horiz. % -189.63% -205.49% -319.51% -368.60% -661.59% -896.65% 100.00%
DY 1.50 1.74 0.00 5.47 0.00 0.00 0.00 -
  YoY % -13.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.42% 31.81% 0.00% 100.00% - - -
P/NAPS 2.42 1.59 1.42 1.29 0.84 1.05 0.50 30.03%
  YoY % 52.20% 11.97% 10.08% 53.57% -20.00% 110.00% -
  Horiz. % 484.00% 318.00% 284.00% 258.00% 168.00% 210.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 -
Price 4.0100 2.1800 1.6000 1.1000 0.8000 0.8200 0.5200 -
P/RPS 2.30 1.88 1.92 1.73 1.75 0.38 0.48 29.81%
  YoY % 22.34% -2.08% 10.98% -1.14% 360.53% -20.83% -
  Horiz. % 479.17% 391.67% 400.00% 360.42% 364.58% 79.17% 100.00%
P/EPS 17.62 14.07 9.54 7.11 4.88 3.62 -31.66 -
  YoY % 25.23% 47.48% 34.18% 45.70% 34.81% 111.43% -
  Horiz. % -55.65% -44.44% -30.13% -22.46% -15.41% -11.43% 100.00%
EY 5.68 7.11 10.48 14.07 20.48 27.62 -3.16 -
  YoY % -20.11% -32.16% -25.52% -31.30% -25.85% 974.05% -
  Horiz. % -179.75% -225.00% -331.65% -445.25% -648.10% -874.05% 100.00%
DY 1.37 1.83 0.00 6.36 0.00 0.00 0.00 -
  YoY % -25.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.54% 28.77% 0.00% 100.00% - - -
P/NAPS 2.66 1.50 1.42 1.11 0.89 1.12 0.52 31.23%
  YoY % 77.33% 5.63% 27.93% 24.72% -20.54% 115.38% -
  Horiz. % 511.54% 288.46% 273.08% 213.46% 171.15% 215.38% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers