Highlights

[KERJAYA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     28.55%    YoY -     188.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 22,067 46,199 79,885 48,858 48,889 27,914 12,925 42.71%
  QoQ % -52.23% -42.17% 63.50% -0.06% 75.14% 115.97% -
  Horiz. % 170.73% 357.44% 618.07% 378.01% 378.25% 215.97% 100.00%
PBT 6,158 6,060 6,216 1,810 2,634 667 -405 -
  QoQ % 1.62% -2.51% 243.43% -31.28% 294.90% 264.69% -
  Horiz. % -1,520.49% -1,496.30% -1,534.81% -446.91% -650.37% -164.69% 100.00%
Tax -219 -570 -416 1,495 -63 -483 -87 84.74%
  QoQ % 61.58% -37.02% -127.83% 2,473.02% 86.96% -455.17% -
  Horiz. % 251.72% 655.17% 478.16% -1,718.39% 72.41% 555.17% 100.00%
NP 5,939 5,490 5,800 3,305 2,571 184 -492 -
  QoQ % 8.18% -5.34% 75.49% 28.55% 1,297.28% 137.40% -
  Horiz. % -1,207.11% -1,115.85% -1,178.86% -671.75% -522.56% -37.40% 100.00%
NP to SH 5,939 5,490 5,800 3,305 2,571 184 -492 -
  QoQ % 8.18% -5.34% 75.49% 28.55% 1,297.28% 137.40% -
  Horiz. % -1,207.11% -1,115.85% -1,178.86% -671.75% -522.56% -37.40% 100.00%
Tax Rate 3.56 % 9.41 % 6.69 % -82.60 % 2.39 % 72.41 % - % -
  QoQ % -62.17% 40.66% 108.10% -3,556.07% -96.70% 0.00% -
  Horiz. % 4.92% 13.00% 9.24% -114.07% 3.30% 100.00% -
Total Cost 16,128 40,709 74,085 45,553 46,318 27,730 13,417 13.02%
  QoQ % -60.38% -45.05% 62.63% -1.65% 67.03% 106.68% -
  Horiz. % 120.21% 303.41% 552.17% 339.52% 345.22% 206.68% 100.00%
Net Worth 66,190 60,798 55,367 48,993 91,756 27,303 26,942 81.77%
  QoQ % 8.87% 9.81% 13.01% -46.61% 236.06% 1.34% -
  Horiz. % 245.67% 225.66% 205.50% 181.84% 340.56% 101.34% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,190 60,798 55,367 48,993 91,756 27,303 26,942 81.77%
  QoQ % 8.87% 9.81% 13.01% -46.61% 236.06% 1.34% -
  Horiz. % 245.67% 225.66% 205.50% 181.84% 340.56% 101.34% 100.00%
NOSH 90,671 90,743 90,766 90,727 90,848 59,354 58,571 33.71%
  QoQ % -0.08% -0.03% 0.04% -0.13% 53.06% 1.34% -
  Horiz. % 154.81% 154.93% 154.97% 154.90% 155.11% 101.34% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.91 % 11.88 % 7.26 % 6.76 % 5.26 % 0.66 % -3.81 % -
  QoQ % 126.52% 63.64% 7.40% 28.52% 696.97% 117.32% -
  Horiz. % -706.30% -311.81% -190.55% -177.43% -138.06% -17.32% 100.00%
ROE 8.97 % 9.03 % 10.48 % 6.75 % 2.80 % 0.67 % -1.83 % -
  QoQ % -0.66% -13.84% 55.26% 141.07% 317.91% 136.61% -
  Horiz. % -490.16% -493.44% -572.68% -368.85% -153.01% -36.61% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.34 50.91 88.01 53.85 53.81 47.03 22.07 6.73%
  QoQ % -52.19% -42.15% 63.44% 0.07% 14.42% 113.09% -
  Horiz. % 110.29% 230.68% 398.78% 244.00% 243.82% 213.09% 100.00%
EPS 6.55 6.05 6.39 4.27 2.83 0.31 -0.84 -
  QoQ % 8.26% -5.32% 49.65% 50.88% 812.90% 136.90% -
  Horiz. % -779.76% -720.24% -760.71% -508.33% -336.90% -36.90% 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 0.7300 0.6700 0.6100 0.5400 1.0100 0.4600 0.4600 35.94%
  QoQ % 8.96% 9.84% 12.96% -46.53% 119.57% 0.00% -
  Horiz. % 158.70% 145.65% 132.61% 117.39% 219.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.78 3.72 6.43 3.93 3.94 2.25 1.04 42.94%
  QoQ % -52.15% -42.15% 63.61% -0.25% 75.11% 116.35% -
  Horiz. % 171.15% 357.69% 618.27% 377.88% 378.85% 216.35% 100.00%
EPS 0.48 0.44 0.47 0.27 0.21 0.01 -0.04 -
  QoQ % 9.09% -6.38% 74.07% 28.57% 2,000.00% 125.00% -
  Horiz. % -1,200.00% -1,100.00% -1,175.00% -675.00% -525.00% -25.00% 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 0.0533 0.0490 0.0446 0.0394 0.0739 0.0220 0.0217 81.75%
  QoQ % 8.78% 9.87% 13.20% -46.68% 235.91% 1.38% -
  Horiz. % 245.62% 225.81% 205.53% 181.57% 340.55% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.7700 0.8800 0.8000 0.5300 0.5000 0.5000 0.4700 -
P/RPS 3.16 1.73 0.91 0.98 0.93 1.06 2.13 29.98%
  QoQ % 82.66% 90.11% -7.14% 5.38% -12.26% -50.23% -
  Horiz. % 148.36% 81.22% 42.72% 46.01% 43.66% 49.77% 100.00%
P/EPS 11.76 14.55 12.52 14.55 17.67 161.29 -55.95 -
  QoQ % -19.18% 16.21% -13.95% -17.66% -89.04% 388.28% -
  Horiz. % -21.02% -26.01% -22.38% -26.01% -31.58% -288.28% 100.00%
EY 8.51 6.88 7.99 6.87 5.66 0.62 -1.79 -
  QoQ % 23.69% -13.89% 16.30% 21.38% 812.90% 134.64% -
  Horiz. % -475.42% -384.36% -446.37% -383.80% -316.20% -34.64% 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 1.05 1.31 1.31 0.98 0.50 1.09 1.02 1.95%
  QoQ % -19.85% 0.00% 33.67% 96.00% -54.13% 6.86% -
  Horiz. % 102.94% 128.43% 128.43% 96.08% 49.02% 106.86% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.8200 0.8500 0.8700 0.9200 0.5200 0.4600 0.5500 -
P/RPS 3.37 1.67 0.99 1.71 0.97 0.98 2.49 22.29%
  QoQ % 101.80% 68.69% -42.11% 76.29% -1.02% -60.64% -
  Horiz. % 135.34% 67.07% 39.76% 68.67% 38.96% 39.36% 100.00%
P/EPS 12.52 14.05 13.62 25.26 18.37 148.39 -65.48 -
  QoQ % -10.89% 3.16% -46.08% 37.51% -87.62% 326.62% -
  Horiz. % -19.12% -21.46% -20.80% -38.58% -28.05% -226.62% 100.00%
EY 7.99 7.12 7.34 3.96 5.44 0.67 -1.53 -
  QoQ % 12.22% -3.00% 85.35% -27.21% 711.94% 143.79% -
  Horiz. % -522.22% -465.36% -479.74% -258.82% -355.56% -43.79% 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 1.12 1.27 1.43 1.70 0.51 1.00 1.20 -4.48%
  QoQ % -11.81% -11.19% -15.88% 233.33% -49.00% -16.67% -
  Horiz. % 93.33% 105.83% 119.17% 141.67% 42.50% 83.33% 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