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.
 


 

178  250  557  1197 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.120.00 
 SAPNRG 0.30-0.01 
 NETX 0.015-0.005 
 KNM 0.35-0.02 
 HSI-C5J 0.14-0.07 
 HSI-C5P 0.305-0.045 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.345+0.025 
 MQTECH 0.025-0.005 
Partners & Brokers