Highlights

[KERJAYA] QoQ Quarter Result on 2012-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     8.18%    YoY -     131.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,114 14,287 10,223 22,067 46,199 79,885 48,858 -65.04%
  QoQ % -29.21% 39.75% -53.67% -52.23% -42.17% 63.50% -
  Horiz. % 20.70% 29.24% 20.92% 45.17% 94.56% 163.50% 100.00%
PBT 3,613 5,227 5,580 6,158 6,060 6,216 1,810 58.60%
  QoQ % -30.88% -6.33% -9.39% 1.62% -2.51% 243.43% -
  Horiz. % 199.61% 288.78% 308.29% 340.22% 334.81% 343.43% 100.00%
Tax -1,141 -1,208 804 -219 -570 -416 1,495 -
  QoQ % 5.55% -250.25% 467.12% 61.58% -37.02% -127.83% -
  Horiz. % -76.32% -80.80% 53.78% -14.65% -38.13% -27.83% 100.00%
NP 2,472 4,019 6,384 5,939 5,490 5,800 3,305 -17.62%
  QoQ % -38.49% -37.05% 7.49% 8.18% -5.34% 75.49% -
  Horiz. % 74.80% 121.60% 193.16% 179.70% 166.11% 175.49% 100.00%
NP to SH 2,472 4,019 6,384 5,939 5,490 5,800 3,305 -17.62%
  QoQ % -38.49% -37.05% 7.49% 8.18% -5.34% 75.49% -
  Horiz. % 74.80% 121.60% 193.16% 179.70% 166.11% 175.49% 100.00%
Tax Rate 31.58 % 23.11 % -14.41 % 3.56 % 9.41 % 6.69 % -82.60 % -
  QoQ % 36.65% 260.37% -504.78% -62.17% 40.66% 108.10% -
  Horiz. % -38.23% -27.98% 17.45% -4.31% -11.39% -8.10% 100.00%
Total Cost 7,642 10,268 3,839 16,128 40,709 74,085 45,553 -69.62%
  QoQ % -25.57% 167.47% -76.20% -60.38% -45.05% 62.63% -
  Horiz. % 16.78% 22.54% 8.43% 35.40% 89.37% 162.63% 100.00%
Net Worth 79,067 76,206 72,545 66,190 60,798 55,367 48,993 37.63%
  QoQ % 3.75% 5.05% 9.60% 8.87% 9.81% 13.01% -
  Horiz. % 161.39% 155.55% 148.07% 135.10% 124.10% 113.01% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 79,067 76,206 72,545 66,190 60,798 55,367 48,993 37.63%
  QoQ % 3.75% 5.05% 9.60% 8.87% 9.81% 13.01% -
  Horiz. % 161.39% 155.55% 148.07% 135.10% 124.10% 113.01% 100.00%
NOSH 90,882 90,722 90,681 90,671 90,743 90,766 90,727 0.11%
  QoQ % 0.18% 0.04% 0.01% -0.08% -0.03% 0.04% -
  Horiz. % 100.17% 99.99% 99.95% 99.94% 100.02% 100.04% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.44 % 28.13 % 62.45 % 26.91 % 11.88 % 7.26 % 6.76 % 135.75%
  QoQ % -13.12% -54.96% 132.07% 126.52% 63.64% 7.40% -
  Horiz. % 361.54% 416.12% 923.82% 398.08% 175.74% 107.40% 100.00%
ROE 3.13 % 5.27 % 8.80 % 8.97 % 9.03 % 10.48 % 6.75 % -40.12%
  QoQ % -40.61% -40.11% -1.90% -0.66% -13.84% 55.26% -
  Horiz. % 46.37% 78.07% 130.37% 132.89% 133.78% 155.26% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.13 15.75 11.27 24.34 50.91 88.01 53.85 -65.08%
  QoQ % -29.33% 39.75% -53.70% -52.19% -42.15% 63.44% -
  Horiz. % 20.67% 29.25% 20.93% 45.20% 94.54% 163.44% 100.00%
EPS 2.72 4.43 7.04 6.55 6.05 6.39 4.27 -25.99%
  QoQ % -38.60% -37.07% 7.48% 8.26% -5.32% 49.65% -
  Horiz. % 63.70% 103.75% 164.87% 153.40% 141.69% 149.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8700 0.8400 0.8000 0.7300 0.6700 0.6100 0.5400 37.47%
  QoQ % 3.57% 5.00% 9.59% 8.96% 9.84% 12.96% -
  Horiz. % 161.11% 155.56% 148.15% 135.19% 124.07% 112.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.81 1.15 0.82 1.78 3.72 6.43 3.93 -65.14%
  QoQ % -29.57% 40.24% -53.93% -52.15% -42.15% 63.61% -
  Horiz. % 20.61% 29.26% 20.87% 45.29% 94.66% 163.61% 100.00%
EPS 0.20 0.32 0.51 0.48 0.44 0.47 0.27 -18.15%
  QoQ % -37.50% -37.25% 6.25% 9.09% -6.38% 74.07% -
  Horiz. % 74.07% 118.52% 188.89% 177.78% 162.96% 174.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0637 0.0614 0.0584 0.0533 0.0490 0.0446 0.0394 37.79%
  QoQ % 3.75% 5.14% 9.57% 8.78% 9.87% 13.20% -
  Horiz. % 161.68% 155.84% 148.22% 135.28% 124.37% 113.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.8300 0.8000 0.8200 0.7700 0.8800 0.8000 0.5300 -
P/RPS 7.46 5.08 7.27 3.16 1.73 0.91 0.98 287.45%
  QoQ % 46.85% -30.12% 130.06% 82.66% 90.11% -7.14% -
  Horiz. % 761.22% 518.37% 741.84% 322.45% 176.53% 92.86% 100.00%
P/EPS 30.51 18.06 11.65 11.76 14.55 12.52 14.55 63.90%
  QoQ % 68.94% 55.02% -0.94% -19.18% 16.21% -13.95% -
  Horiz. % 209.69% 124.12% 80.07% 80.82% 100.00% 86.05% 100.00%
EY 3.28 5.54 8.59 8.51 6.88 7.99 6.87 -38.94%
  QoQ % -40.79% -35.51% 0.94% 23.69% -13.89% 16.30% -
  Horiz. % 47.74% 80.64% 125.04% 123.87% 100.15% 116.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 0.95 1.03 1.05 1.31 1.31 0.98 -2.05%
  QoQ % 0.00% -7.77% -1.90% -19.85% 0.00% 33.67% -
  Horiz. % 96.94% 96.94% 105.10% 107.14% 133.67% 133.67% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 -
Price 0.8100 0.8800 0.8300 0.8200 0.8500 0.8700 0.9200 -
P/RPS 7.28 5.59 7.36 3.37 1.67 0.99 1.71 162.91%
  QoQ % 30.23% -24.05% 118.40% 101.80% 68.69% -42.11% -
  Horiz. % 425.73% 326.90% 430.41% 197.08% 97.66% 57.89% 100.00%
P/EPS 29.78 19.86 11.79 12.52 14.05 13.62 25.26 11.61%
  QoQ % 49.95% 68.45% -5.83% -10.89% 3.16% -46.08% -
  Horiz. % 117.89% 78.62% 46.67% 49.56% 55.62% 53.92% 100.00%
EY 3.36 5.03 8.48 7.99 7.12 7.34 3.96 -10.38%
  QoQ % -33.20% -40.68% 6.13% 12.22% -3.00% 85.35% -
  Horiz. % 84.85% 127.02% 214.14% 201.77% 179.80% 185.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.05 1.04 1.12 1.27 1.43 1.70 -33.14%
  QoQ % -11.43% 0.96% -7.14% -11.81% -11.19% -15.88% -
  Horiz. % 54.71% 61.76% 61.18% 65.88% 74.71% 84.12% 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
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers