Highlights

[KERJAYA] QoQ Quarter Result on 2013-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 19-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -38.49%    YoY -     -54.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,457 10,550 7,044 10,114 14,287 10,223 22,067 -35.43%
  QoQ % 8.60% 49.77% -30.35% -29.21% 39.75% -53.67% -
  Horiz. % 51.92% 47.81% 31.92% 45.83% 64.74% 46.33% 100.00%
PBT 4,009 3,487 2,719 3,613 5,227 5,580 6,158 -24.90%
  QoQ % 14.97% 28.25% -24.74% -30.88% -6.33% -9.39% -
  Horiz. % 65.10% 56.63% 44.15% 58.67% 84.88% 90.61% 100.00%
Tax -1,057 -650 -553 -1,141 -1,208 804 -219 185.87%
  QoQ % -62.62% -17.54% 51.53% 5.55% -250.25% 467.12% -
  Horiz. % 482.65% 296.80% 252.51% 521.00% 551.60% -367.12% 100.00%
NP 2,952 2,837 2,166 2,472 4,019 6,384 5,939 -37.28%
  QoQ % 4.05% 30.98% -12.38% -38.49% -37.05% 7.49% -
  Horiz. % 49.71% 47.77% 36.47% 41.62% 67.67% 107.49% 100.00%
NP to SH 2,952 2,837 2,166 2,472 4,019 6,384 5,939 -37.28%
  QoQ % 4.05% 30.98% -12.38% -38.49% -37.05% 7.49% -
  Horiz. % 49.71% 47.77% 36.47% 41.62% 67.67% 107.49% 100.00%
Tax Rate 26.37 % 18.64 % 20.34 % 31.58 % 23.11 % -14.41 % 3.56 % 280.46%
  QoQ % 41.47% -8.36% -35.59% 36.65% 260.37% -504.78% -
  Horiz. % 740.73% 523.60% 571.35% 887.08% 649.16% -404.78% 100.00%
Total Cost 8,505 7,713 4,878 7,642 10,268 3,839 16,128 -34.75%
  QoQ % 10.27% 58.12% -36.17% -25.57% 167.47% -76.20% -
  Horiz. % 52.73% 47.82% 30.25% 47.38% 63.67% 23.80% 100.00%
Net Worth 84,472 81,712 81,564 79,067 76,206 72,545 66,190 17.67%
  QoQ % 3.38% 0.18% 3.16% 3.75% 5.05% 9.60% -
  Horiz. % 127.62% 123.45% 123.23% 119.45% 115.13% 109.60% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,631 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 128.01 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 84,472 81,712 81,564 79,067 76,206 72,545 66,190 17.67%
  QoQ % 3.38% 0.18% 3.16% 3.75% 5.05% 9.60% -
  Horiz. % 127.62% 123.45% 123.23% 119.45% 115.13% 109.60% 100.00%
NOSH 90,830 90,791 90,627 90,882 90,722 90,681 90,671 0.12%
  QoQ % 0.04% 0.18% -0.28% 0.18% 0.04% 0.01% -
  Horiz. % 100.18% 100.13% 99.95% 100.23% 100.06% 100.01% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.77 % 26.89 % 30.75 % 24.44 % 28.13 % 62.45 % 26.91 % -2.85%
  QoQ % -4.17% -12.55% 25.82% -13.12% -54.96% 132.07% -
  Horiz. % 95.76% 99.93% 114.27% 90.82% 104.53% 232.07% 100.00%
ROE 3.49 % 3.47 % 2.66 % 3.13 % 5.27 % 8.80 % 8.97 % -46.74%
  QoQ % 0.58% 30.45% -15.02% -40.61% -40.11% -1.90% -
  Horiz. % 38.91% 38.68% 29.65% 34.89% 58.75% 98.10% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.61 11.62 7.77 11.13 15.75 11.27 24.34 -35.52%
  QoQ % 8.52% 49.55% -30.19% -29.33% 39.75% -53.70% -
  Horiz. % 51.81% 47.74% 31.92% 45.73% 64.71% 46.30% 100.00%
EPS 3.25 3.13 2.39 2.72 4.43 7.04 6.55 -37.35%
  QoQ % 3.83% 30.96% -12.13% -38.60% -37.07% 7.48% -
  Horiz. % 49.62% 47.79% 36.49% 41.53% 67.63% 107.48% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9300 0.9000 0.9000 0.8700 0.8400 0.8000 0.7300 17.54%
  QoQ % 3.33% 0.00% 3.45% 3.57% 5.00% 9.59% -
  Horiz. % 127.40% 123.29% 123.29% 119.18% 115.07% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.92 0.85 0.57 0.81 1.15 0.82 1.78 -35.62%
  QoQ % 8.24% 49.12% -29.63% -29.57% 40.24% -53.93% -
  Horiz. % 51.69% 47.75% 32.02% 45.51% 64.61% 46.07% 100.00%
EPS 0.24 0.23 0.17 0.20 0.32 0.51 0.48 -37.03%
  QoQ % 4.35% 35.29% -15.00% -37.50% -37.25% 6.25% -
  Horiz. % 50.00% 47.92% 35.42% 41.67% 66.67% 106.25% 100.00%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0680 0.0658 0.0657 0.0637 0.0614 0.0584 0.0533 17.65%
  QoQ % 3.34% 0.15% 3.14% 3.75% 5.14% 9.57% -
  Horiz. % 127.58% 123.45% 123.26% 119.51% 115.20% 109.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8200 0.7400 0.7550 0.8300 0.8000 0.8200 0.7700 -
P/RPS 6.50 6.37 9.71 7.46 5.08 7.27 3.16 61.81%
  QoQ % 2.04% -34.40% 30.16% 46.85% -30.12% 130.06% -
  Horiz. % 205.70% 201.58% 307.28% 236.08% 160.76% 230.06% 100.00%
P/EPS 25.23 23.68 31.59 30.51 18.06 11.65 11.76 66.42%
  QoQ % 6.55% -25.04% 3.54% 68.94% 55.02% -0.94% -
  Horiz. % 214.54% 201.36% 268.62% 259.44% 153.57% 99.06% 100.00%
EY 3.96 4.22 3.17 3.28 5.54 8.59 8.51 -39.98%
  QoQ % -6.16% 33.12% -3.35% -40.79% -35.51% 0.94% -
  Horiz. % 46.53% 49.59% 37.25% 38.54% 65.10% 100.94% 100.00%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.88 0.82 0.84 0.95 0.95 1.03 1.05 -11.12%
  QoQ % 7.32% -2.38% -11.58% 0.00% -7.77% -1.90% -
  Horiz. % 83.81% 78.10% 80.00% 90.48% 90.48% 98.10% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.8250 0.8800 0.8000 0.8100 0.8800 0.8300 0.8200 -
P/RPS 6.54 7.57 10.29 7.28 5.59 7.36 3.37 55.65%
  QoQ % -13.61% -26.43% 41.35% 30.23% -24.05% 118.40% -
  Horiz. % 194.07% 224.63% 305.34% 216.02% 165.88% 218.40% 100.00%
P/EPS 25.38 28.16 33.47 29.78 19.86 11.79 12.52 60.24%
  QoQ % -9.87% -15.86% 12.39% 49.95% 68.45% -5.83% -
  Horiz. % 202.72% 224.92% 267.33% 237.86% 158.63% 94.17% 100.00%
EY 3.94 3.55 2.99 3.36 5.03 8.48 7.99 -37.61%
  QoQ % 10.99% 18.73% -11.01% -33.20% -40.68% 6.13% -
  Horiz. % 49.31% 44.43% 37.42% 42.05% 62.95% 106.13% 100.00%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.89 0.98 0.89 0.93 1.05 1.04 1.12 -14.22%
  QoQ % -9.18% 10.11% -4.30% -11.43% 0.96% -7.14% -
  Horiz. % 79.46% 87.50% 79.46% 83.04% 93.75% 92.86% 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.
 


 

215  260  544  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.23+0.005 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.08+0.005 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers