Highlights

[KERJAYA] YoY Quarter Result on 2012-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     8.18%    YoY -     131.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,694 16,935 7,044 22,067 48,889 3,579 4,803 28.55%
  YoY % 28.10% 140.42% -68.08% -54.86% 1,266.00% -25.48% -
  Horiz. % 451.68% 352.59% 146.66% 459.44% 1,017.88% 74.52% 100.00%
PBT 5,856 5,068 2,719 6,158 2,634 -488 -1,376 -
  YoY % 15.55% 86.39% -55.85% 133.79% 639.75% 64.53% -
  Horiz. % -425.58% -368.31% -197.60% -447.53% -191.42% 35.47% 100.00%
Tax -1,712 -1,257 -553 -219 -63 -111 -89 63.65%
  YoY % -36.20% -127.31% -152.51% -247.62% 43.24% -24.72% -
  Horiz. % 1,923.60% 1,412.36% 621.35% 246.07% 70.79% 124.72% 100.00%
NP 4,144 3,811 2,166 5,939 2,571 -599 -1,465 -
  YoY % 8.74% 75.95% -63.53% 131.00% 529.22% 59.11% -
  Horiz. % -282.87% -260.14% -147.85% -405.39% -175.49% 40.89% 100.00%
NP to SH 4,144 3,811 2,166 5,939 2,571 -599 -1,465 -
  YoY % 8.74% 75.95% -63.53% 131.00% 529.22% 59.11% -
  Horiz. % -282.87% -260.14% -147.85% -405.39% -175.49% 40.89% 100.00%
Tax Rate 29.23 % 24.80 % 20.34 % 3.56 % 2.39 % - % - % -
  YoY % 17.86% 21.93% 471.35% 48.95% 0.00% 0.00% -
  Horiz. % 1,223.01% 1,037.66% 851.05% 148.95% 100.00% - -
Total Cost 17,550 13,124 4,878 16,128 46,318 4,178 6,268 18.71%
  YoY % 33.72% 169.04% -69.75% -65.18% 1,008.62% -33.34% -
  Horiz. % 279.99% 209.38% 77.82% 257.31% 738.96% 66.66% 100.00%
Net Worth 102,691 89,830 81,564 66,190 91,756 31,124 41,184 16.44%
  YoY % 14.32% 10.13% 23.23% -27.86% 194.80% -24.43% -
  Horiz. % 249.34% 218.12% 198.05% 160.72% 222.79% 75.57% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,722 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 71.43 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 102,691 89,830 81,564 66,190 91,756 31,124 41,184 16.44%
  YoY % 14.32% 10.13% 23.23% -27.86% 194.80% -24.43% -
  Horiz. % 249.34% 218.12% 198.05% 160.72% 222.79% 75.57% 100.00%
NOSH 90,877 90,738 90,627 90,671 90,848 58,725 58,835 7.51%
  YoY % 0.15% 0.12% -0.05% -0.19% 54.70% -0.19% -
  Horiz. % 154.46% 154.22% 154.04% 154.11% 154.41% 99.81% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.10 % 22.50 % 30.75 % 26.91 % 5.26 % -16.74 % -30.50 % -
  YoY % -15.11% -26.83% 14.27% 411.60% 131.42% 45.11% -
  Horiz. % -62.62% -73.77% -100.82% -88.23% -17.25% 54.89% 100.00%
ROE 4.04 % 4.24 % 2.66 % 8.97 % 2.80 % -1.92 % -3.56 % -
  YoY % -4.72% 59.40% -70.35% 220.36% 245.83% 46.07% -
  Horiz. % -113.48% -119.10% -74.72% -251.97% -78.65% 53.93% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.87 18.66 7.77 24.34 53.81 6.09 8.16 19.58%
  YoY % 27.92% 140.15% -68.08% -54.77% 783.58% -25.37% -
  Horiz. % 292.52% 228.68% 95.22% 298.28% 659.44% 74.63% 100.00%
EPS 4.56 4.20 2.39 6.55 2.83 -1.02 -2.49 -
  YoY % 8.57% 75.73% -63.51% 131.45% 377.45% 59.04% -
  Horiz. % -183.13% -168.67% -95.98% -263.05% -113.65% 40.96% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.1300 0.9900 0.9000 0.7300 1.0100 0.5300 0.7000 8.30%
  YoY % 14.14% 10.00% 23.29% -27.72% 90.57% -24.29% -
  Horiz. % 161.43% 141.43% 128.57% 104.29% 144.29% 75.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.75 1.36 0.57 1.78 3.94 0.29 0.39 28.41%
  YoY % 28.68% 138.60% -67.98% -54.82% 1,258.62% -25.64% -
  Horiz. % 448.72% 348.72% 146.15% 456.41% 1,010.26% 74.36% 100.00%
EPS 0.33 0.31 0.17 0.48 0.21 -0.05 -0.12 -
  YoY % 6.45% 82.35% -64.58% 128.57% 520.00% 58.33% -
  Horiz. % -275.00% -258.33% -141.67% -400.00% -175.00% 41.67% 100.00%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0827 0.0723 0.0657 0.0533 0.0739 0.0251 0.0332 16.42%
  YoY % 14.38% 10.05% 23.26% -27.88% 194.42% -24.40% -
  Horiz. % 249.10% 217.77% 197.89% 160.54% 222.59% 75.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.6000 1.2800 0.7550 0.7700 0.5000 0.4400 0.3600 -
P/RPS 6.70 6.86 9.71 3.16 0.93 7.22 4.41 7.22%
  YoY % -2.33% -29.35% 207.28% 239.78% -87.12% 63.72% -
  Horiz. % 151.93% 155.56% 220.18% 71.66% 21.09% 163.72% 100.00%
P/EPS 35.09 30.48 31.59 11.76 17.67 -43.14 -14.46 -
  YoY % 15.12% -3.51% 168.62% -33.45% 140.96% -198.34% -
  Horiz. % -242.67% -210.79% -218.46% -81.33% -122.20% 298.34% 100.00%
EY 2.85 3.28 3.17 8.51 5.66 -2.32 -6.92 -
  YoY % -13.11% 3.47% -62.75% 50.35% 343.97% 66.47% -
  Horiz. % -41.18% -47.40% -45.81% -122.98% -81.79% 33.53% 100.00%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.42 1.29 0.84 1.05 0.50 0.83 0.51 18.60%
  YoY % 10.08% 53.57% -20.00% 110.00% -39.76% 62.75% -
  Horiz. % 278.43% 252.94% 164.71% 205.88% 98.04% 162.75% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 26/11/09 -
Price 1.6000 1.1000 0.8000 0.8200 0.5200 0.3600 0.4000 -
P/RPS 6.70 5.89 10.29 3.37 0.97 5.91 4.90 5.35%
  YoY % 13.75% -42.76% 205.34% 247.42% -83.59% 20.61% -
  Horiz. % 136.73% 120.20% 210.00% 68.78% 19.80% 120.61% 100.00%
P/EPS 35.09 26.19 33.47 12.52 18.37 -35.29 -16.06 -
  YoY % 33.98% -21.75% 167.33% -31.85% 152.05% -119.74% -
  Horiz. % -218.49% -163.08% -208.41% -77.96% -114.38% 219.74% 100.00%
EY 2.85 3.82 2.99 7.99 5.44 -2.83 -6.23 -
  YoY % -25.39% 27.76% -62.58% 46.87% 292.23% 54.57% -
  Horiz. % -45.75% -61.32% -47.99% -128.25% -87.32% 45.43% 100.00%
DY 0.00 2.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.42 1.11 0.89 1.12 0.51 0.68 0.57 16.42%
  YoY % 27.93% 24.72% -20.54% 119.61% -25.00% 19.30% -
  Horiz. % 249.12% 194.74% 156.14% 196.49% 89.47% 119.30% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
7. GLOVE makers return to top gainers list gloveharicut
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS