Highlights

[KERJAYA] QoQ Quarter Result on 2012-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     7.49%    YoY -     93.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,044 10,114 14,287 10,223 22,067 46,199 79,885 -80.16%
  QoQ % -30.35% -29.21% 39.75% -53.67% -52.23% -42.17% -
  Horiz. % 8.82% 12.66% 17.88% 12.80% 27.62% 57.83% 100.00%
PBT 2,719 3,613 5,227 5,580 6,158 6,060 6,216 -42.35%
  QoQ % -24.74% -30.88% -6.33% -9.39% 1.62% -2.51% -
  Horiz. % 43.74% 58.12% 84.09% 89.77% 99.07% 97.49% 100.00%
Tax -553 -1,141 -1,208 804 -219 -570 -416 20.88%
  QoQ % 51.53% 5.55% -250.25% 467.12% 61.58% -37.02% -
  Horiz. % 132.93% 274.28% 290.38% -193.27% 52.64% 137.02% 100.00%
NP 2,166 2,472 4,019 6,384 5,939 5,490 5,800 -48.11%
  QoQ % -12.38% -38.49% -37.05% 7.49% 8.18% -5.34% -
  Horiz. % 37.34% 42.62% 69.29% 110.07% 102.40% 94.66% 100.00%
NP to SH 2,166 2,472 4,019 6,384 5,939 5,490 5,800 -48.11%
  QoQ % -12.38% -38.49% -37.05% 7.49% 8.18% -5.34% -
  Horiz. % 37.34% 42.62% 69.29% 110.07% 102.40% 94.66% 100.00%
Tax Rate 20.34 % 31.58 % 23.11 % -14.41 % 3.56 % 9.41 % 6.69 % 109.73%
  QoQ % -35.59% 36.65% 260.37% -504.78% -62.17% 40.66% -
  Horiz. % 304.04% 472.05% 345.44% -215.40% 53.21% 140.66% 100.00%
Total Cost 4,878 7,642 10,268 3,839 16,128 40,709 74,085 -83.67%
  QoQ % -36.17% -25.57% 167.47% -76.20% -60.38% -45.05% -
  Horiz. % 6.58% 10.32% 13.86% 5.18% 21.77% 54.95% 100.00%
Net Worth 81,564 79,067 76,206 72,545 66,190 60,798 55,367 29.44%
  QoQ % 3.16% 3.75% 5.05% 9.60% 8.87% 9.81% -
  Horiz. % 147.31% 142.80% 137.64% 131.02% 119.55% 109.81% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 81,564 79,067 76,206 72,545 66,190 60,798 55,367 29.44%
  QoQ % 3.16% 3.75% 5.05% 9.60% 8.87% 9.81% -
  Horiz. % 147.31% 142.80% 137.64% 131.02% 119.55% 109.81% 100.00%
NOSH 90,627 90,882 90,722 90,681 90,671 90,743 90,766 -0.10%
  QoQ % -0.28% 0.18% 0.04% 0.01% -0.08% -0.03% -
  Horiz. % 99.85% 100.13% 99.95% 99.91% 99.90% 99.97% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 30.75 % 24.44 % 28.13 % 62.45 % 26.91 % 11.88 % 7.26 % 161.55%
  QoQ % 25.82% -13.12% -54.96% 132.07% 126.52% 63.64% -
  Horiz. % 423.55% 336.64% 387.47% 860.19% 370.66% 163.64% 100.00%
ROE 2.66 % 3.13 % 5.27 % 8.80 % 8.97 % 9.03 % 10.48 % -59.88%
  QoQ % -15.02% -40.61% -40.11% -1.90% -0.66% -13.84% -
  Horiz. % 25.38% 29.87% 50.29% 83.97% 85.59% 86.16% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.77 11.13 15.75 11.27 24.34 50.91 88.01 -80.14%
  QoQ % -30.19% -29.33% 39.75% -53.70% -52.19% -42.15% -
  Horiz. % 8.83% 12.65% 17.90% 12.81% 27.66% 57.85% 100.00%
EPS 2.39 2.72 4.43 7.04 6.55 6.05 6.39 -48.06%
  QoQ % -12.13% -38.60% -37.07% 7.48% 8.26% -5.32% -
  Horiz. % 37.40% 42.57% 69.33% 110.17% 102.50% 94.68% 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 0.9000 0.8700 0.8400 0.8000 0.7300 0.6700 0.6100 29.57%
  QoQ % 3.45% 3.57% 5.00% 9.59% 8.96% 9.84% -
  Horiz. % 147.54% 142.62% 137.70% 131.15% 119.67% 109.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.57 0.81 1.15 0.82 1.78 3.72 6.43 -80.09%
  QoQ % -29.63% -29.57% 40.24% -53.93% -52.15% -42.15% -
  Horiz. % 8.86% 12.60% 17.88% 12.75% 27.68% 57.85% 100.00%
EPS 0.17 0.20 0.32 0.51 0.48 0.44 0.47 -49.20%
  QoQ % -15.00% -37.50% -37.25% 6.25% 9.09% -6.38% -
  Horiz. % 36.17% 42.55% 68.09% 108.51% 102.13% 93.62% 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 0.0657 0.0637 0.0614 0.0584 0.0533 0.0490 0.0446 29.43%
  QoQ % 3.14% 3.75% 5.14% 9.57% 8.78% 9.87% -
  Horiz. % 147.31% 142.83% 137.67% 130.94% 119.51% 109.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.7550 0.8300 0.8000 0.8200 0.7700 0.8800 0.8000 -
P/RPS 9.71 7.46 5.08 7.27 3.16 1.73 0.91 383.98%
  QoQ % 30.16% 46.85% -30.12% 130.06% 82.66% 90.11% -
  Horiz. % 1,067.03% 819.78% 558.24% 798.90% 347.25% 190.11% 100.00%
P/EPS 31.59 30.51 18.06 11.65 11.76 14.55 12.52 85.23%
  QoQ % 3.54% 68.94% 55.02% -0.94% -19.18% 16.21% -
  Horiz. % 252.32% 243.69% 144.25% 93.05% 93.93% 116.21% 100.00%
EY 3.17 3.28 5.54 8.59 8.51 6.88 7.99 -45.98%
  QoQ % -3.35% -40.79% -35.51% 0.94% 23.69% -13.89% -
  Horiz. % 39.67% 41.05% 69.34% 107.51% 106.51% 86.11% 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 0.84 0.95 0.95 1.03 1.05 1.31 1.31 -25.62%
  QoQ % -11.58% 0.00% -7.77% -1.90% -19.85% 0.00% -
  Horiz. % 64.12% 72.52% 72.52% 78.63% 80.15% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 19/08/13 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 -
Price 0.8000 0.8100 0.8800 0.8300 0.8200 0.8500 0.8700 -
P/RPS 10.29 7.28 5.59 7.36 3.37 1.67 0.99 375.59%
  QoQ % 41.35% 30.23% -24.05% 118.40% 101.80% 68.69% -
  Horiz. % 1,039.39% 735.35% 564.65% 743.43% 340.40% 168.69% 100.00%
P/EPS 33.47 29.78 19.86 11.79 12.52 14.05 13.62 82.00%
  QoQ % 12.39% 49.95% 68.45% -5.83% -10.89% 3.16% -
  Horiz. % 245.74% 218.65% 145.81% 86.56% 91.92% 103.16% 100.00%
EY 2.99 3.36 5.03 8.48 7.99 7.12 7.34 -45.02%
  QoQ % -11.01% -33.20% -40.68% 6.13% 12.22% -3.00% -
  Horiz. % 40.74% 45.78% 68.53% 115.53% 108.86% 97.00% 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 0.89 0.93 1.05 1.04 1.12 1.27 1.43 -27.08%
  QoQ % -4.30% -11.43% 0.96% -7.14% -11.81% -11.19% -
  Horiz. % 62.24% 65.03% 73.43% 72.73% 78.32% 88.81% 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