Highlights

[KERJAYA] QoQ TTM Result on 2012-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     44.74%    YoY -     468.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 92,576 158,174 197,009 223,831 205,546 138,586 98,332 -3.94%
  QoQ % -41.47% -19.71% -11.98% 8.90% 48.32% 40.94% -
  Horiz. % 94.15% 160.86% 200.35% 227.63% 209.03% 140.94% 100.00%
PBT 22,834 23,823 20,244 16,720 11,327 4,706 -906 -
  QoQ % -4.15% 17.68% 21.08% 47.61% 140.69% 619.43% -
  Horiz. % -2,520.31% -2,629.47% -2,234.44% -1,845.47% -1,250.22% -519.43% 100.00%
Tax -1,193 -401 290 446 533 862 -586 60.56%
  QoQ % -197.51% -238.28% -34.98% -16.32% -38.17% 247.10% -
  Horiz. % 203.58% 68.43% -49.49% -76.11% -90.96% -147.10% 100.00%
NP 21,641 23,422 20,534 17,166 11,860 5,568 -1,492 -
  QoQ % -7.60% 14.06% 19.62% 44.74% 113.00% 473.19% -
  Horiz. % -1,450.47% -1,569.84% -1,376.27% -1,150.54% -794.91% -373.19% 100.00%
NP to SH 21,641 23,422 20,534 17,166 11,860 5,568 -1,492 -
  QoQ % -7.60% 14.06% 19.62% 44.74% 113.00% 473.19% -
  Horiz. % -1,450.47% -1,569.84% -1,376.27% -1,150.54% -794.91% -373.19% 100.00%
Tax Rate 5.22 % 1.68 % -1.43 % -2.67 % -4.71 % -18.32 % - % -
  QoQ % 210.71% 217.48% 46.44% 43.31% 74.29% 0.00% -
  Horiz. % -28.49% -9.17% 7.81% 14.57% 25.71% 100.00% -
Total Cost 70,935 134,752 176,475 206,665 193,686 133,018 99,824 -20.35%
  QoQ % -47.36% -23.64% -14.61% 6.70% 45.61% 33.25% -
  Horiz. % 71.06% 134.99% 176.79% 207.03% 194.03% 133.25% 100.00%
Net Worth 76,206 72,545 66,190 60,798 55,367 48,993 90,848 -11.05%
  QoQ % 5.05% 9.60% 8.87% 9.81% 13.01% -46.07% -
  Horiz. % 83.88% 79.85% 72.86% 66.92% 60.95% 53.93% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,206 72,545 66,190 60,798 55,367 48,993 90,848 -11.05%
  QoQ % 5.05% 9.60% 8.87% 9.81% 13.01% -46.07% -
  Horiz. % 83.88% 79.85% 72.86% 66.92% 60.95% 53.93% 100.00%
NOSH 90,722 90,681 90,671 90,743 90,766 90,727 90,848 -0.09%
  QoQ % 0.04% 0.01% -0.08% -0.03% 0.04% -0.13% -
  Horiz. % 99.86% 99.82% 99.81% 99.89% 99.91% 99.87% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 23.38 % 14.81 % 10.42 % 7.67 % 5.77 % 4.02 % -1.52 % -
  QoQ % 57.87% 42.13% 35.85% 32.93% 43.53% 364.47% -
  Horiz. % -1,538.16% -974.34% -685.53% -504.61% -379.61% -264.47% 100.00%
ROE 28.40 % 32.29 % 31.02 % 28.23 % 21.42 % 11.36 % -1.64 % -
  QoQ % -12.05% 4.09% 9.88% 31.79% 88.56% 792.68% -
  Horiz. % -1,731.71% -1,968.90% -1,891.46% -1,721.34% -1,306.10% -692.68% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.04 174.43 217.28 246.66 226.45 152.75 108.24 -3.85%
  QoQ % -41.50% -19.72% -11.91% 8.92% 48.25% 41.12% -
  Horiz. % 94.27% 161.15% 200.74% 227.88% 209.21% 141.12% 100.00%
EPS 23.85 25.83 22.65 18.92 13.07 6.14 -1.64 -
  QoQ % -7.67% 14.04% 19.71% 44.76% 112.87% 474.39% -
  Horiz. % -1,454.27% -1,575.00% -1,381.10% -1,153.66% -796.95% -374.39% 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 0.8400 0.8000 0.7300 0.6700 0.6100 0.5400 1.0000 -10.96%
  QoQ % 5.00% 9.59% 8.96% 9.84% 12.96% -46.00% -
  Horiz. % 84.00% 80.00% 73.00% 67.00% 61.00% 54.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.45 12.74 15.86 18.02 16.55 11.16 7.92 -3.99%
  QoQ % -41.52% -19.67% -11.99% 8.88% 48.30% 40.91% -
  Horiz. % 94.07% 160.86% 200.25% 227.53% 208.96% 140.91% 100.00%
EPS 1.74 1.89 1.65 1.38 0.95 0.45 -0.12 -
  QoQ % -7.94% 14.55% 19.57% 45.26% 111.11% 475.00% -
  Horiz. % -1,450.00% -1,575.00% -1,375.00% -1,150.00% -791.67% -375.00% 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 0.0614 0.0584 0.0533 0.0490 0.0446 0.0394 0.0731 -10.97%
  QoQ % 5.14% 9.57% 8.78% 9.87% 13.20% -46.10% -
  Horiz. % 83.99% 79.89% 72.91% 67.03% 61.01% 53.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.8000 0.8200 0.7700 0.8800 0.8000 0.5300 0.5000 -
P/RPS 0.78 0.47 0.35 0.36 0.35 0.35 0.46 42.15%
  QoQ % 65.96% 34.29% -2.78% 2.86% 0.00% -23.91% -
  Horiz. % 169.57% 102.17% 76.09% 78.26% 76.09% 76.09% 100.00%
P/EPS 3.35 3.17 3.40 4.65 6.12 8.64 -30.45 -
  QoQ % 5.68% -6.76% -26.88% -24.02% -29.17% 128.37% -
  Horiz. % -11.00% -10.41% -11.17% -15.27% -20.10% -28.37% 100.00%
EY 29.82 31.50 29.41 21.50 16.33 11.58 -3.28 -
  QoQ % -5.33% 7.11% 36.79% 31.66% 41.02% 453.05% -
  Horiz. % -909.15% -960.37% -896.65% -655.49% -497.87% -353.05% 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 1.03 1.05 1.31 1.31 0.98 0.50 53.34%
  QoQ % -7.77% -1.90% -19.85% 0.00% 33.67% 96.00% -
  Horiz. % 190.00% 206.00% 210.00% 262.00% 262.00% 196.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 -
Price 0.8800 0.8300 0.8200 0.8500 0.8700 0.9200 0.5200 -
P/RPS 0.86 0.48 0.38 0.34 0.38 0.60 0.48 47.46%
  QoQ % 79.17% 26.32% 11.76% -10.53% -36.67% 25.00% -
  Horiz. % 179.17% 100.00% 79.17% 70.83% 79.17% 125.00% 100.00%
P/EPS 3.69 3.21 3.62 4.49 6.66 14.99 -31.66 -
  QoQ % 14.95% -11.33% -19.38% -32.58% -55.57% 147.35% -
  Horiz. % -11.66% -10.14% -11.43% -14.18% -21.04% -47.35% 100.00%
EY 27.11 31.12 27.62 22.26 15.02 6.67 -3.16 -
  QoQ % -12.89% 12.67% 24.08% 48.20% 125.19% 311.08% -
  Horiz. % -857.91% -984.81% -874.05% -704.43% -475.32% -211.08% 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 1.04 1.12 1.27 1.43 1.70 0.52 59.69%
  QoQ % 0.96% -7.14% -11.81% -11.19% -15.88% 226.92% -
  Horiz. % 201.92% 200.00% 215.38% 244.23% 275.00% 326.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS