Highlights

[KERJAYA] YoY Quarter 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 -     -5.34%    YoY -     2,883.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 23,228 18,611 10,114 46,199 27,914 2,138 4,450 31.69%
  YoY % 24.81% 84.01% -78.11% 65.50% 1,205.61% -51.96% -
  Horiz. % 521.98% 418.22% 227.28% 1,038.18% 627.28% 48.04% 100.00%
PBT 4,849 6,090 3,613 6,060 667 2,354 302 58.80%
  YoY % -20.38% 68.56% -40.38% 808.55% -71.67% 679.47% -
  Horiz. % 1,605.63% 2,016.56% 1,196.36% 2,006.62% 220.86% 779.47% 100.00%
Tax -1,282 -1,648 -1,141 -570 -483 -108 -105 51.72%
  YoY % 22.21% -44.43% -100.18% -18.01% -347.22% -2.86% -
  Horiz. % 1,220.95% 1,569.52% 1,086.67% 542.86% 460.00% 102.86% 100.00%
NP 3,567 4,442 2,472 5,490 184 2,246 197 62.01%
  YoY % -19.70% 79.69% -54.97% 2,883.70% -91.81% 1,040.10% -
  Horiz. % 1,810.66% 2,254.82% 1,254.82% 2,786.80% 93.40% 1,140.10% 100.00%
NP to SH 3,567 4,442 2,472 5,490 184 2,246 197 62.01%
  YoY % -19.70% 79.69% -54.97% 2,883.70% -91.81% 1,040.10% -
  Horiz. % 1,810.66% 2,254.82% 1,254.82% 2,786.80% 93.40% 1,140.10% 100.00%
Tax Rate 26.44 % 27.06 % 31.58 % 9.41 % 72.41 % 4.59 % 34.77 % -4.46%
  YoY % -2.29% -14.31% 235.60% -87.00% 1,477.56% -86.80% -
  Horiz. % 76.04% 77.83% 90.83% 27.06% 208.25% 13.20% 100.00%
Total Cost 19,661 14,169 7,642 40,709 27,730 -108 4,253 29.05%
  YoY % 38.76% 85.41% -81.23% 46.80% 25,775.92% -102.54% -
  Horiz. % 462.29% 333.15% 179.68% 957.18% 652.01% -2.54% 100.00%
Net Worth 98,932 88,839 79,067 60,798 27,303 31,749 46,563 13.38%
  YoY % 11.36% 12.36% 30.05% 122.68% -14.00% -31.81% -
  Horiz. % 212.47% 190.79% 169.81% 130.57% 58.64% 68.19% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 98,932 88,839 79,067 60,798 27,303 31,749 46,563 13.38%
  YoY % 11.36% 12.36% 30.05% 122.68% -14.00% -31.81% -
  Horiz. % 212.47% 190.79% 169.81% 130.57% 58.64% 68.19% 100.00%
NOSH 90,763 90,653 90,882 90,743 59,354 58,795 59,696 7.23%
  YoY % 0.12% -0.25% 0.15% 52.88% 0.95% -1.51% -
  Horiz. % 152.04% 151.86% 152.24% 152.01% 99.43% 98.49% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.36 % 23.87 % 24.44 % 11.88 % 0.66 % 105.05 % 4.43 % 23.01%
  YoY % -35.65% -2.33% 105.72% 1,700.00% -99.37% 2,271.33% -
  Horiz. % 346.73% 538.83% 551.69% 268.17% 14.90% 2,371.33% 100.00%
ROE 3.61 % 5.00 % 3.13 % 9.03 % 0.67 % 7.07 % 0.42 % 43.10%
  YoY % -27.80% 59.74% -65.34% 1,247.76% -90.52% 1,583.33% -
  Horiz. % 859.52% 1,190.48% 745.24% 2,150.00% 159.52% 1,683.33% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.59 20.53 11.13 50.91 47.03 3.64 7.45 22.82%
  YoY % 24.65% 84.46% -78.14% 8.25% 1,192.03% -51.14% -
  Horiz. % 343.49% 275.57% 149.40% 683.36% 631.28% 48.86% 100.00%
EPS 3.93 4.90 2.72 6.05 0.31 3.82 0.33 51.09%
  YoY % -19.80% 80.15% -55.04% 1,851.61% -91.88% 1,057.58% -
  Horiz. % 1,190.91% 1,484.85% 824.24% 1,833.33% 93.94% 1,157.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0900 0.9800 0.8700 0.6700 0.4600 0.5400 0.7800 5.73%
  YoY % 11.22% 12.64% 29.85% 45.65% -14.81% -30.77% -
  Horiz. % 139.74% 125.64% 111.54% 85.90% 58.97% 69.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.87 1.50 0.81 3.72 2.25 0.17 0.36 31.58%
  YoY % 24.67% 85.19% -78.23% 65.33% 1,223.53% -52.78% -
  Horiz. % 519.44% 416.67% 225.00% 1,033.33% 625.00% 47.22% 100.00%
EPS 0.29 0.36 0.20 0.44 0.01 0.18 0.02 56.13%
  YoY % -19.44% 80.00% -54.55% 4,300.00% -94.44% 800.00% -
  Horiz. % 1,450.00% 1,800.00% 1,000.00% 2,200.00% 50.00% 900.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0797 0.0715 0.0637 0.0490 0.0220 0.0256 0.0375 13.38%
  YoY % 11.47% 12.24% 30.00% 122.73% -14.06% -31.73% -
  Horiz. % 212.53% 190.67% 169.87% 130.67% 58.67% 68.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.5900 0.9200 0.8300 0.8800 0.5000 0.4000 0.4300 -
P/RPS 6.21 4.48 7.46 1.73 1.06 11.00 5.77 1.23%
  YoY % 38.62% -39.95% 331.21% 63.21% -90.36% 90.64% -
  Horiz. % 107.63% 77.64% 129.29% 29.98% 18.37% 190.64% 100.00%
P/EPS 40.46 18.78 30.51 14.55 161.29 10.47 130.30 -17.70%
  YoY % 115.44% -38.45% 109.69% -90.98% 1,440.50% -91.96% -
  Horiz. % 31.05% 14.41% 23.42% 11.17% 123.78% 8.04% 100.00%
EY 2.47 5.33 3.28 6.88 0.62 9.55 0.77 21.43%
  YoY % -53.66% 62.50% -52.33% 1,009.68% -93.51% 1,140.26% -
  Horiz. % 320.78% 692.21% 425.97% 893.51% 80.52% 1,240.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 0.94 0.95 1.31 1.09 0.74 0.55 17.66%
  YoY % 55.32% -1.05% -27.48% 20.18% 47.30% 34.55% -
  Horiz. % 265.45% 170.91% 172.73% 238.18% 198.18% 134.55% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 19/08/13 28/08/12 22/08/11 23/08/10 28/08/09 -
Price 1.1700 0.9500 0.8100 0.8500 0.4600 0.5000 0.4500 -
P/RPS 4.57 4.63 7.28 1.67 0.98 13.75 6.04 -4.54%
  YoY % -1.30% -36.40% 335.93% 70.41% -92.87% 127.65% -
  Horiz. % 75.66% 76.66% 120.53% 27.65% 16.23% 227.65% 100.00%
P/EPS 29.77 19.39 29.78 14.05 148.39 13.09 136.36 -22.39%
  YoY % 53.53% -34.89% 111.96% -90.53% 1,033.61% -90.40% -
  Horiz. % 21.83% 14.22% 21.84% 10.30% 108.82% 9.60% 100.00%
EY 3.36 5.16 3.36 7.12 0.67 7.64 0.73 28.96%
  YoY % -34.88% 53.57% -52.81% 962.69% -91.23% 946.58% -
  Horiz. % 460.27% 706.85% 460.27% 975.34% 91.78% 1,046.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.07 0.97 0.93 1.27 1.00 0.93 0.58 10.74%
  YoY % 10.31% 4.30% -26.77% 27.00% 7.53% 60.34% -
  Horiz. % 184.48% 167.24% 160.34% 218.97% 172.41% 160.34% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers