Highlights

[KERJAYA] YoY 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 -     7.49%    YoY -     93.16%
Quarter Report


View:


Show?  YoY % Horiz. %

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 18,604 15,243 10,550 10,223 48,858 8,604 4,720 25.67%
  YoY % 22.05% 44.48% 3.20% -79.08% 467.85% 82.29% -
  Horiz. % 394.15% 322.94% 223.52% 216.59% 1,035.13% 182.29% 100.00%
PBT 6,636 5,225 3,487 5,580 1,810 -3,802 -6,571 -
  YoY % 27.00% 49.84% -37.51% 208.29% 147.61% 42.14% -
  Horiz. % -100.99% -79.52% -53.07% -84.92% -27.55% 57.86% 100.00%
Tax -1,880 -1,370 -650 804 1,495 47 -135 55.08%
  YoY % -37.23% -110.77% -180.85% -46.22% 3,080.85% 134.81% -
  Horiz. % 1,392.59% 1,014.81% 481.48% -595.56% -1,107.41% -34.81% 100.00%
NP 4,756 3,855 2,837 6,384 3,305 -3,755 -6,706 -
  YoY % 23.37% 35.88% -55.56% 93.16% 188.02% 44.01% -
  Horiz. % -70.92% -57.49% -42.31% -95.20% -49.28% 55.99% 100.00%
NP to SH 4,756 3,855 2,837 6,384 3,305 -3,755 -6,706 -
  YoY % 23.37% 35.88% -55.56% 93.16% 188.02% 44.01% -
  Horiz. % -70.92% -57.49% -42.31% -95.20% -49.28% 55.99% 100.00%
Tax Rate 28.33 % 26.22 % 18.64 % -14.41 % -82.60 % - % - % -
  YoY % 8.05% 40.67% 229.35% 82.55% 0.00% 0.00% -
  Horiz. % -34.30% -31.74% -22.57% 17.45% 100.00% - -
Total Cost 13,848 11,388 7,713 3,839 45,553 12,359 11,426 3.25%
  YoY % 21.60% 47.65% 100.91% -91.57% 268.58% 8.17% -
  Horiz. % 121.20% 99.67% 67.50% 33.60% 398.68% 108.17% 100.00%
Net Worth 108,839 93,427 81,712 72,545 48,993 27,596 29,360 24.39%
  YoY % 16.50% 14.34% 12.64% 48.07% 77.53% -6.01% -
  Horiz. % 370.70% 318.20% 278.30% 247.08% 166.87% 93.99% 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 - - 3,631 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 128.01 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 108,839 93,427 81,712 72,545 48,993 27,596 29,360 24.39%
  YoY % 16.50% 14.34% 12.64% 48.07% 77.53% -6.01% -
  Horiz. % 370.70% 318.20% 278.30% 247.08% 166.87% 93.99% 100.00%
NOSH 91,461 90,705 90,791 90,681 90,727 58,715 58,721 7.66%
  YoY % 0.83% -0.09% 0.12% -0.05% 54.52% -0.01% -
  Horiz. % 155.75% 154.47% 154.61% 154.43% 154.51% 99.99% 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 25.56 % 25.29 % 26.89 % 62.45 % 6.76 % -43.64 % -142.08 % -
  YoY % 1.07% -5.95% -56.94% 823.82% 115.49% 69.28% -
  Horiz. % -17.99% -17.80% -18.93% -43.95% -4.76% 30.72% 100.00%
ROE 4.37 % 4.13 % 3.47 % 8.80 % 6.75 % -13.61 % -22.84 % -
  YoY % 5.81% 19.02% -60.57% 30.37% 149.60% 40.41% -
  Horiz. % -19.13% -18.08% -15.19% -38.53% -29.55% 59.59% 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 20.34 16.80 11.62 11.27 53.85 14.65 8.04 16.72%
  YoY % 21.07% 44.58% 3.11% -79.07% 267.58% 82.21% -
  Horiz. % 252.99% 208.96% 144.53% 140.17% 669.78% 182.21% 100.00%
EPS 5.20 4.25 3.13 7.04 4.27 -6.39 -11.42 -
  YoY % 22.35% 35.78% -55.54% 64.87% 166.82% 44.05% -
  Horiz. % -45.53% -37.22% -27.41% -61.65% -37.39% 55.95% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 1.50 1.23 0.85 0.82 3.93 0.69 0.38 25.70%
  YoY % 21.95% 44.71% 3.66% -79.13% 469.57% 81.58% -
  Horiz. % 394.74% 323.68% 223.68% 215.79% 1,034.21% 181.58% 100.00%
EPS 0.38 0.31 0.23 0.51 0.27 -0.30 -0.54 -
  YoY % 22.58% 34.78% -54.90% 88.89% 190.00% 44.44% -
  Horiz. % -70.37% -57.41% -42.59% -94.44% -50.00% 55.56% 100.00%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0876 0.0752 0.0658 0.0584 0.0394 0.0222 0.0236 24.42%
  YoY % 16.49% 14.29% 12.67% 48.22% 77.48% -5.93% -
  Horiz. % 371.19% 318.64% 278.81% 247.46% 166.95% 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 8.01 5.89 6.37 7.27 0.98 2.52 4.60 9.68%
  YoY % 35.99% -7.54% -12.38% 641.84% -61.11% -45.22% -
  Horiz. % 174.13% 128.04% 138.48% 158.04% 21.30% 54.78% 100.00%
P/EPS 31.35 23.29 23.68 11.65 14.55 -5.79 -3.24 -
  YoY % 34.61% -1.65% 103.26% -19.93% 351.30% -78.70% -
  Horiz. % -967.59% -718.83% -730.86% -359.57% -449.07% 178.70% 100.00%
EY 3.19 4.29 4.22 8.59 6.87 -17.28 -30.86 -
  YoY % -25.64% 1.66% -50.87% 25.04% 139.76% 44.01% -
  Horiz. % -10.34% -13.90% -13.67% -27.84% -22.26% 55.99% 100.00%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 8.36 8.21 7.57 7.36 1.71 2.39 3.86 13.74%
  YoY % 1.83% 8.45% 2.85% 330.41% -28.45% -38.08% -
  Horiz. % 216.58% 212.69% 196.11% 190.67% 44.30% 61.92% 100.00%
P/EPS 32.69 32.47 28.16 11.79 25.26 -5.47 -2.71 -
  YoY % 0.68% 15.31% 138.85% -53.33% 561.79% -101.85% -
  Horiz. % -1,206.27% -1,198.16% -1,039.11% -435.06% -932.10% 201.85% 100.00%
EY 3.06 3.08 3.55 8.48 3.96 -18.27 -36.84 -
  YoY % -0.65% -13.24% -58.14% 114.14% 121.67% 50.41% -
  Horiz. % -8.31% -8.36% -9.64% -23.02% -10.75% 49.59% 100.00%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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.
 


 

179  249  563  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 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 0.495+0.035 
 IRIS 0.155+0.01 
 HSI-H6R 0.345+0.025 
 MQTECH 0.025-0.005 
Partners & Brokers