Highlights

[KERJAYA] YoY Cumulative 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 -     37.05%    YoY -     324.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 78,974 62,246 41,995 158,374 138,586 17,934 18,550 27.29%
  YoY % 26.87% 48.22% -73.48% 14.28% 672.76% -3.32% -
  Horiz. % 425.74% 335.56% 226.39% 853.77% 747.09% 96.68% 100.00%
PBT 22,301 20,392 15,046 24,014 4,706 -2,184 -8,441 -
  YoY % 9.36% 35.53% -37.34% 410.28% 315.48% 74.13% -
  Horiz. % -264.20% -241.58% -178.25% -284.49% -55.75% 25.87% 100.00%
Tax -6,162 -5,332 -3,552 -401 862 -269 -478 53.10%
  YoY % -15.57% -50.11% -785.79% -146.52% 420.45% 43.72% -
  Horiz. % 1,289.12% 1,115.48% 743.10% 83.89% -180.33% 56.28% 100.00%
NP 16,139 15,060 11,494 23,613 5,568 -2,453 -8,919 -
  YoY % 7.16% 31.02% -51.32% 324.08% 326.99% 72.50% -
  Horiz. % -180.95% -168.85% -128.87% -264.75% -62.43% 27.50% 100.00%
NP to SH 16,139 15,060 11,494 23,613 5,568 -2,453 -8,919 -
  YoY % 7.16% 31.02% -51.32% 324.08% 326.99% 72.50% -
  Horiz. % -180.95% -168.85% -128.87% -264.75% -62.43% 27.50% 100.00%
Tax Rate 27.63 % 26.15 % 23.61 % 1.67 % -18.32 % - % - % -
  YoY % 5.66% 10.76% 1,313.77% 109.12% 0.00% 0.00% -
  Horiz. % -150.82% -142.74% -128.88% -9.12% 100.00% - -
Total Cost 62,835 47,186 30,501 134,761 133,018 20,387 27,469 14.78%
  YoY % 33.16% 54.70% -77.37% 1.31% 552.46% -25.78% -
  Horiz. % 228.75% 171.78% 111.04% 490.59% 484.25% 74.22% 100.00%
Net Worth 108,260 93,444 81,679 72,599 49,030 27,613 29,358 24.28%
  YoY % 15.86% 14.40% 12.51% 48.07% 77.56% -5.94% -
  Horiz. % 368.76% 318.29% 278.22% 247.29% 167.01% 94.06% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,729 2,721 3,630 - - - - -
  YoY % 0.28% -25.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.18% 74.97% 100.00% - - - -
Div Payout % 16.91 % 18.07 % 31.58 % - % - % - % - % -
  YoY % -6.42% -42.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.55% 57.22% 100.00% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 108,260 93,444 81,679 72,599 49,030 27,613 29,358 24.28%
  YoY % 15.86% 14.40% 12.51% 48.07% 77.56% -5.94% -
  Horiz. % 368.76% 318.29% 278.22% 247.29% 167.01% 94.06% 100.00%
NOSH 90,975 90,722 90,754 90,749 90,796 58,753 58,716 7.57%
  YoY % 0.28% -0.04% 0.01% -0.05% 54.54% 0.06% -
  Horiz. % 154.94% 154.51% 154.57% 154.56% 154.64% 100.06% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.44 % 24.19 % 27.37 % 14.91 % 4.02 % -13.68 % -48.08 % -
  YoY % -15.50% -11.62% 83.57% 270.90% 129.39% 71.55% -
  Horiz. % -42.51% -50.31% -56.93% -31.01% -8.36% 28.45% 100.00%
ROE 14.91 % 16.12 % 14.07 % 32.53 % 11.36 % -8.88 % -30.38 % -
  YoY % -7.51% 14.57% -56.75% 186.36% 227.93% 70.77% -
  Horiz. % -49.08% -53.06% -46.31% -107.08% -37.39% 29.23% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 86.81 68.61 46.27 174.52 152.63 30.52 31.59 18.34%
  YoY % 26.53% 48.28% -73.49% 14.34% 400.10% -3.39% -
  Horiz. % 274.80% 217.19% 146.47% 552.45% 483.16% 96.61% 100.00%
EPS 17.74 16.60 12.67 26.02 8.18 -4.18 -15.19 -
  YoY % 6.87% 31.02% -51.31% 218.09% 295.69% 72.48% -
  Horiz. % -116.79% -109.28% -83.41% -171.30% -53.85% 27.52% 100.00%
DPS 3.00 3.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 75.00% 100.00% - - - -
NAPS 1.1900 1.0300 0.9000 0.8000 0.5400 0.4700 0.5000 15.54%
  YoY % 15.53% 14.44% 12.50% 48.15% 14.89% -6.00% -
  Horiz. % 238.00% 206.00% 180.00% 160.00% 108.00% 94.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.36 5.01 3.38 12.75 11.16 1.44 1.49 27.35%
  YoY % 26.95% 48.22% -73.49% 14.25% 675.00% -3.36% -
  Horiz. % 426.85% 336.24% 226.85% 855.70% 748.99% 96.64% 100.00%
EPS 1.30 1.21 0.93 1.90 0.45 -0.20 -0.72 -
  YoY % 7.44% 30.11% -51.05% 322.22% 325.00% 72.22% -
  Horiz. % -180.56% -168.06% -129.17% -263.89% -62.50% 27.78% 100.00%
DPS 0.22 0.22 0.29 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -24.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.86% 75.86% 100.00% - - - -
NAPS 0.0872 0.0752 0.0658 0.0585 0.0395 0.0222 0.0236 24.32%
  YoY % 15.96% 14.29% 12.48% 48.10% 77.93% -5.93% -
  Horiz. % 369.49% 318.64% 278.81% 247.88% 167.37% 94.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.6300 0.9900 0.7400 0.8200 0.5300 0.3700 0.3700 -
P/RPS 1.88 1.44 1.60 0.47 0.35 1.21 1.17 8.22%
  YoY % 30.56% -10.00% 240.43% 34.29% -71.07% 3.42% -
  Horiz. % 160.68% 123.08% 136.75% 40.17% 29.91% 103.42% 100.00%
P/EPS 9.19 5.96 5.84 3.15 8.64 -8.86 -2.44 -
  YoY % 54.19% 2.05% 85.40% -63.54% 197.52% -263.11% -
  Horiz. % -376.64% -244.26% -239.34% -129.10% -354.10% 363.11% 100.00%
EY 10.88 16.77 17.11 31.73 11.57 -11.28 -41.05 -
  YoY % -35.12% -1.99% -46.08% 174.24% 202.57% 72.52% -
  Horiz. % -26.50% -40.85% -41.68% -77.30% -28.19% 27.48% 100.00%
DY 1.84 3.03 5.41 0.00 0.00 0.00 0.00 -
  YoY % -39.27% -43.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.01% 56.01% 100.00% - - - -
P/NAPS 1.37 0.96 0.82 1.03 0.98 0.79 0.74 10.81%
  YoY % 42.71% 17.07% -20.39% 5.10% 24.05% 6.76% -
  Horiz. % 185.14% 129.73% 110.81% 139.19% 132.43% 106.76% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 25/02/14 27/02/13 29/02/12 28/02/11 23/02/10 -
Price 1.7000 1.3800 0.8800 0.8300 0.9200 0.3500 0.3100 -
P/RPS 1.96 2.01 1.90 0.48 0.60 1.15 0.98 12.24%
  YoY % -2.49% 5.79% 295.83% -20.00% -47.83% 17.35% -
  Horiz. % 200.00% 205.10% 193.88% 48.98% 61.22% 117.35% 100.00%
P/EPS 9.58 8.31 6.95 3.19 15.00 -8.38 -2.04 -
  YoY % 15.28% 19.57% 117.87% -78.73% 279.00% -310.78% -
  Horiz. % -469.61% -407.35% -340.69% -156.37% -735.29% 410.78% 100.00%
EY 10.44 12.03 14.39 31.35 6.67 -11.93 -49.00 -
  YoY % -13.22% -16.40% -54.10% 370.02% 155.91% 75.65% -
  Horiz. % -21.31% -24.55% -29.37% -63.98% -13.61% 24.35% 100.00%
DY 1.76 2.17 4.55 0.00 0.00 0.00 0.00 -
  YoY % -18.89% -52.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.68% 47.69% 100.00% - - - -
P/NAPS 1.43 1.34 0.98 1.04 1.70 0.74 0.62 14.94%
  YoY % 6.72% 36.73% -5.77% -38.82% 129.73% 19.35% -
  Horiz. % 230.65% 216.13% 158.06% 167.74% 274.19% 119.35% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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