Highlights

[KERJAYA] QoQ TTM 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 -     113.00%    YoY -     556.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 158,174 197,009 223,831 205,546 138,586 98,332 53,022 106.54%
  QoQ % -19.71% -11.98% 8.90% 48.32% 40.94% 85.46% -
  Horiz. % 298.32% 371.56% 422.15% 387.66% 261.37% 185.46% 100.00%
PBT 23,823 20,244 16,720 11,327 4,706 -906 -4,028 -
  QoQ % 17.68% 21.08% 47.61% 140.69% 619.43% 77.51% -
  Horiz. % -591.43% -502.58% -415.09% -281.21% -116.83% 22.49% 100.00%
Tax -401 290 446 533 862 -586 -634 -26.21%
  QoQ % -238.28% -34.98% -16.32% -38.17% 247.10% 7.57% -
  Horiz. % 63.25% -45.74% -70.35% -84.07% -135.96% 92.43% 100.00%
NP 23,422 20,534 17,166 11,860 5,568 -1,492 -4,662 -
  QoQ % 14.06% 19.62% 44.74% 113.00% 473.19% 68.00% -
  Horiz. % -502.40% -440.45% -368.21% -254.40% -119.43% 32.00% 100.00%
NP to SH 23,422 20,534 17,166 11,860 5,568 -1,492 -4,662 -
  QoQ % 14.06% 19.62% 44.74% 113.00% 473.19% 68.00% -
  Horiz. % -502.40% -440.45% -368.21% -254.40% -119.43% 32.00% 100.00%
Tax Rate 1.68 % -1.43 % -2.67 % -4.71 % -18.32 % - % - % -
  QoQ % 217.48% 46.44% 43.31% 74.29% 0.00% 0.00% -
  Horiz. % -9.17% 7.81% 14.57% 25.71% 100.00% - -
Total Cost 134,752 176,475 206,665 193,686 133,018 99,824 57,684 75.60%
  QoQ % -23.64% -14.61% 6.70% 45.61% 33.25% 73.05% -
  Horiz. % 233.60% 305.93% 358.27% 335.77% 230.60% 173.05% 100.00%
Net Worth 72,545 66,190 60,798 55,367 48,993 90,848 27,303 91.27%
  QoQ % 9.60% 8.87% 9.81% 13.01% -46.07% 232.74% -
  Horiz. % 265.70% 242.43% 222.68% 202.79% 179.44% 332.74% 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 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
31/12/12 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 90,848 27,303 91.27%
  QoQ % 9.60% 8.87% 9.81% 13.01% -46.07% 232.74% -
  Horiz. % 265.70% 242.43% 222.68% 202.79% 179.44% 332.74% 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 14.81 % 10.42 % 7.67 % 5.77 % 4.02 % -1.52 % -8.79 % -
  QoQ % 42.13% 35.85% 32.93% 43.53% 364.47% 82.71% -
  Horiz. % -168.49% -118.54% -87.26% -65.64% -45.73% 17.29% 100.00%
ROE 32.29 % 31.02 % 28.23 % 21.42 % 11.36 % -1.64 % -17.07 % -
  QoQ % 4.09% 9.88% 31.79% 88.56% 792.68% 90.39% -
  Horiz. % -189.16% -181.72% -165.38% -125.48% -66.55% 9.61% 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 174.43 217.28 246.66 226.45 152.75 108.24 89.33 55.91%
  QoQ % -19.72% -11.91% 8.92% 48.25% 41.12% 21.17% -
  Horiz. % 195.26% 243.23% 276.12% 253.50% 171.00% 121.17% 100.00%
EPS 25.83 22.65 18.92 13.07 6.14 -1.64 -7.85 -
  QoQ % 14.04% 19.71% 44.76% 112.87% 474.39% 79.11% -
  Horiz. % -329.04% -288.54% -241.02% -166.50% -78.22% 20.89% 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 1.0000 0.4600 44.38%
  QoQ % 9.59% 8.96% 9.84% 12.96% -46.00% 117.39% -
  Horiz. % 173.91% 158.70% 145.65% 132.61% 117.39% 217.39% 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 12.74 15.86 18.02 16.55 11.16 7.92 4.27 106.56%
  QoQ % -19.67% -11.99% 8.88% 48.30% 40.91% 85.48% -
  Horiz. % 298.36% 371.43% 422.01% 387.59% 261.36% 185.48% 100.00%
EPS 1.89 1.65 1.38 0.95 0.45 -0.12 -0.38 -
  QoQ % 14.55% 19.57% 45.26% 111.11% 475.00% 68.42% -
  Horiz. % -497.37% -434.21% -363.16% -250.00% -118.42% 31.58% 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 0.0731 0.0220 91.15%
  QoQ % 9.57% 8.78% 9.87% 13.20% -46.10% 232.27% -
  Horiz. % 265.45% 242.27% 222.73% 202.73% 179.09% 332.27% 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 0.47 0.35 0.36 0.35 0.35 0.46 0.56 -10.98%
  QoQ % 34.29% -2.78% 2.86% 0.00% -23.91% -17.86% -
  Horiz. % 83.93% 62.50% 64.29% 62.50% 62.50% 82.14% 100.00%
P/EPS 3.17 3.40 4.65 6.12 8.64 -30.45 -6.37 -
  QoQ % -6.76% -26.88% -24.02% -29.17% 128.37% -378.02% -
  Horiz. % -49.76% -53.38% -73.00% -96.08% -135.64% 478.02% 100.00%
EY 31.50 29.41 21.50 16.33 11.58 -3.28 -15.71 -
  QoQ % 7.11% 36.79% 31.66% 41.02% 453.05% 79.12% -
  Horiz. % -200.51% -187.21% -136.86% -103.95% -73.71% 20.88% 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 0.48 0.38 0.34 0.38 0.60 0.48 0.51 -3.94%
  QoQ % 26.32% 11.76% -10.53% -36.67% 25.00% -5.88% -
  Horiz. % 94.12% 74.51% 66.67% 74.51% 117.65% 94.12% 100.00%
P/EPS 3.21 3.62 4.49 6.66 14.99 -31.66 -5.86 -
  QoQ % -11.33% -19.38% -32.58% -55.57% 147.35% -440.27% -
  Horiz. % -54.78% -61.77% -76.62% -113.65% -255.80% 540.27% 100.00%
EY 31.12 27.62 22.26 15.02 6.67 -3.16 -17.07 -
  QoQ % 12.67% 24.08% 48.20% 125.19% 311.08% 81.49% -
  Horiz. % -182.31% -161.80% -130.40% -87.99% -39.07% 18.51% 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 0.52 1.00 2.64%
  QoQ % -7.14% -11.81% -11.19% -15.88% 226.92% -48.00% -
  Horiz. % 104.00% 112.00% 127.00% 143.00% 170.00% 52.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

240  455  626  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.035+0.005 
 HWGB 1.01+0.165 
 EAH 0.03-0.005 
 KANGER 0.1750.00 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 BINTAI 1.140.00 
 TOPBLDS 0.115-0.015 
 DAYA 0.015-0.005 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS