Highlights

[KERJAYA] QoQ Quarter Result on 2012-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 15-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     75.49%    YoY -     1,278.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 10,223 22,067 46,199 79,885 48,858 48,889 27,914 -48.66%
  QoQ % -53.67% -52.23% -42.17% 63.50% -0.06% 75.14% -
  Horiz. % 36.62% 79.05% 165.50% 286.18% 175.03% 175.14% 100.00%
PBT 5,580 6,158 6,060 6,216 1,810 2,634 667 309.46%
  QoQ % -9.39% 1.62% -2.51% 243.43% -31.28% 294.90% -
  Horiz. % 836.58% 923.24% 908.55% 931.93% 271.36% 394.90% 100.00%
Tax 804 -219 -570 -416 1,495 -63 -483 -
  QoQ % 467.12% 61.58% -37.02% -127.83% 2,473.02% 86.96% -
  Horiz. % -166.46% 45.34% 118.01% 86.13% -309.52% 13.04% 100.00%
NP 6,384 5,939 5,490 5,800 3,305 2,571 184 952.40%
  QoQ % 7.49% 8.18% -5.34% 75.49% 28.55% 1,297.28% -
  Horiz. % 3,469.57% 3,227.72% 2,983.70% 3,152.17% 1,796.20% 1,397.28% 100.00%
NP to SH 6,384 5,939 5,490 5,800 3,305 2,571 184 952.40%
  QoQ % 7.49% 8.18% -5.34% 75.49% 28.55% 1,297.28% -
  Horiz. % 3,469.57% 3,227.72% 2,983.70% 3,152.17% 1,796.20% 1,397.28% 100.00%
Tax Rate -14.41 % 3.56 % 9.41 % 6.69 % -82.60 % 2.39 % 72.41 % -
  QoQ % -504.78% -62.17% 40.66% 108.10% -3,556.07% -96.70% -
  Horiz. % -19.90% 4.92% 13.00% 9.24% -114.07% 3.30% 100.00%
Total Cost 3,839 16,128 40,709 74,085 45,553 46,318 27,730 -73.08%
  QoQ % -76.20% -60.38% -45.05% 62.63% -1.65% 67.03% -
  Horiz. % 13.84% 58.16% 146.80% 267.17% 164.27% 167.03% 100.00%
Net Worth 72,545 66,190 60,798 55,367 48,993 91,756 27,303 91.27%
  QoQ % 9.60% 8.87% 9.81% 13.01% -46.61% 236.06% -
  Horiz. % 265.70% 242.43% 222.68% 202.79% 179.44% 336.06% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 72,545 66,190 60,798 55,367 48,993 91,756 27,303 91.27%
  QoQ % 9.60% 8.87% 9.81% 13.01% -46.61% 236.06% -
  Horiz. % 265.70% 242.43% 222.68% 202.79% 179.44% 336.06% 100.00%
NOSH 90,681 90,671 90,743 90,766 90,727 90,848 59,354 32.48%
  QoQ % 0.01% -0.08% -0.03% 0.04% -0.13% 53.06% -
  Horiz. % 152.78% 152.76% 152.88% 152.92% 152.86% 153.06% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 62.45 % 26.91 % 11.88 % 7.26 % 6.76 % 5.26 % 0.66 % 1,948.04%
  QoQ % 132.07% 126.52% 63.64% 7.40% 28.52% 696.97% -
  Horiz. % 9,462.12% 4,077.27% 1,800.00% 1,100.00% 1,024.24% 796.97% 100.00%
ROE 8.80 % 8.97 % 9.03 % 10.48 % 6.75 % 2.80 % 0.67 % 452.35%
  QoQ % -1.90% -0.66% -13.84% 55.26% 141.07% 317.91% -
  Horiz. % 1,313.43% 1,338.81% 1,347.76% 1,564.18% 1,007.46% 417.91% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.27 24.34 50.91 88.01 53.85 53.81 47.03 -61.25%
  QoQ % -53.70% -52.19% -42.15% 63.44% 0.07% 14.42% -
  Horiz. % 23.96% 51.75% 108.25% 187.14% 114.50% 114.42% 100.00%
EPS 7.04 6.55 6.05 6.39 4.27 2.83 0.31 694.38%
  QoQ % 7.48% 8.26% -5.32% 49.65% 50.88% 812.90% -
  Horiz. % 2,270.97% 2,112.90% 1,951.61% 2,061.29% 1,377.42% 912.90% 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 0.8000 0.7300 0.6700 0.6100 0.5400 1.0100 0.4600 44.38%
  QoQ % 9.59% 8.96% 9.84% 12.96% -46.53% 119.57% -
  Horiz. % 173.91% 158.70% 145.65% 132.61% 117.39% 219.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.82 1.78 3.72 6.43 3.93 3.94 2.25 -48.82%
  QoQ % -53.93% -52.15% -42.15% 63.61% -0.25% 75.11% -
  Horiz. % 36.44% 79.11% 165.33% 285.78% 174.67% 175.11% 100.00%
EPS 0.51 0.48 0.44 0.47 0.27 0.21 0.01 1,258.96%
  QoQ % 6.25% 9.09% -6.38% 74.07% 28.57% 2,000.00% -
  Horiz. % 5,100.00% 4,800.00% 4,400.00% 4,700.00% 2,700.00% 2,100.00% 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 0.0584 0.0533 0.0490 0.0446 0.0394 0.0739 0.0220 91.15%
  QoQ % 9.57% 8.78% 9.87% 13.20% -46.68% 235.91% -
  Horiz. % 265.45% 242.27% 222.73% 202.73% 179.09% 335.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.8200 0.7700 0.8800 0.8000 0.5300 0.5000 0.5000 -
P/RPS 7.27 3.16 1.73 0.91 0.98 0.93 1.06 258.88%
  QoQ % 130.06% 82.66% 90.11% -7.14% 5.38% -12.26% -
  Horiz. % 685.85% 298.11% 163.21% 85.85% 92.45% 87.74% 100.00%
P/EPS 11.65 11.76 14.55 12.52 14.55 17.67 161.29 -82.52%
  QoQ % -0.94% -19.18% 16.21% -13.95% -17.66% -89.04% -
  Horiz. % 7.22% 7.29% 9.02% 7.76% 9.02% 10.96% 100.00%
EY 8.59 8.51 6.88 7.99 6.87 5.66 0.62 472.28%
  QoQ % 0.94% 23.69% -13.89% 16.30% 21.38% 812.90% -
  Horiz. % 1,385.48% 1,372.58% 1,109.68% 1,288.71% 1,108.06% 912.90% 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 1.03 1.05 1.31 1.31 0.98 0.50 1.09 -3.69%
  QoQ % -1.90% -19.85% 0.00% 33.67% 96.00% -54.13% -
  Horiz. % 94.50% 96.33% 120.18% 120.18% 89.91% 45.87% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 -
Price 0.8300 0.8200 0.8500 0.8700 0.9200 0.5200 0.4600 -
P/RPS 7.36 3.37 1.67 0.99 1.71 0.97 0.98 281.17%
  QoQ % 118.40% 101.80% 68.69% -42.11% 76.29% -1.02% -
  Horiz. % 751.02% 343.88% 170.41% 101.02% 174.49% 98.98% 100.00%
P/EPS 11.79 12.52 14.05 13.62 25.26 18.37 148.39 -81.38%
  QoQ % -5.83% -10.89% 3.16% -46.08% 37.51% -87.62% -
  Horiz. % 7.95% 8.44% 9.47% 9.18% 17.02% 12.38% 100.00%
EY 8.48 7.99 7.12 7.34 3.96 5.44 0.67 438.94%
  QoQ % 6.13% 12.22% -3.00% 85.35% -27.21% 711.94% -
  Horiz. % 1,265.67% 1,192.54% 1,062.69% 1,095.52% 591.04% 811.94% 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 1.04 1.12 1.27 1.43 1.70 0.51 1.00 2.64%
  QoQ % -7.14% -11.81% -11.19% -15.88% 233.33% -49.00% -
  Horiz. % 104.00% 112.00% 127.00% 143.00% 170.00% 51.00% 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.
 


 

171  153  505  1353 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.285-0.02 
 IMPIANA 0.0250.00 
 GPACKET 0.435+0.03 
 ARMADA 0.235-0.005 
 HSI-H6R 0.39+0.025 
 HSI-C5J 0.145-0.035 
Partners & Brokers