Highlights

[KERJAYA] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     84.53%    YoY -     326.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 197,534 252,168 319,540 138,586 119,637 81,678 51,700 143.80%
  QoQ % -21.67% -21.08% 130.57% 15.84% 46.47% 57.98% -
  Horiz. % 382.08% 487.75% 618.07% 268.06% 231.41% 157.98% 100.00%
PBT 24,578 24,552 24,864 4,706 3,861 524 -1,620 -
  QoQ % 0.11% -1.25% 428.35% 21.88% 636.90% 132.35% -
  Horiz. % -1,517.20% -1,515.56% -1,534.81% -290.49% -238.35% -32.35% 100.00%
Tax -1,606 -1,972 -1,664 862 -844 -1,140 -348 176.50%
  QoQ % 18.53% -18.51% -293.04% 202.13% 25.96% -227.59% -
  Horiz. % 461.69% 566.67% 478.16% -247.70% 242.53% 327.59% 100.00%
NP 22,972 22,580 23,200 5,568 3,017 -616 -1,968 -
  QoQ % 1.74% -2.67% 316.67% 84.53% 589.83% 68.70% -
  Horiz. % -1,167.28% -1,147.36% -1,178.86% -282.93% -153.32% 31.30% 100.00%
NP to SH 22,972 22,580 23,200 5,568 3,017 -616 -1,968 -
  QoQ % 1.74% -2.67% 316.67% 84.53% 589.83% 68.70% -
  Horiz. % -1,167.28% -1,147.36% -1,178.86% -282.93% -153.32% 31.30% 100.00%
Tax Rate 6.54 % 8.03 % 6.69 % -18.32 % 21.86 % 217.56 % - % -
  QoQ % -18.56% 20.03% 136.52% -183.81% -89.95% 0.00% -
  Horiz. % 3.01% 3.69% 3.08% -8.42% 10.05% 100.00% -
Total Cost 174,562 229,588 296,340 133,018 116,620 82,294 53,668 119.06%
  QoQ % -23.97% -22.53% 122.78% 14.06% 41.71% 53.34% -
  Horiz. % 325.26% 427.79% 552.17% 247.85% 217.30% 153.34% 100.00%
Net Worth 66,230 60,806 55,367 49,030 91,792 27,246 26,942 81.84%
  QoQ % 8.92% 9.82% 12.93% -46.59% 236.90% 1.13% -
  Horiz. % 245.82% 225.69% 205.50% 181.98% 340.69% 101.13% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,230 60,806 55,367 49,030 91,792 27,246 26,942 81.84%
  QoQ % 8.92% 9.82% 12.93% -46.59% 236.90% 1.13% -
  Horiz. % 245.82% 225.69% 205.50% 181.98% 340.69% 101.13% 100.00%
NOSH 90,726 90,755 90,766 90,796 90,883 59,230 58,571 33.77%
  QoQ % -0.03% -0.01% -0.03% -0.10% 53.44% 1.13% -
  Horiz. % 154.90% 154.95% 154.97% 155.02% 155.17% 101.13% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.63 % 8.95 % 7.26 % 4.02 % 2.52 % -0.75 % -3.81 % -
  QoQ % 29.94% 23.28% 80.60% 59.52% 436.00% 80.31% -
  Horiz. % -305.25% -234.91% -190.55% -105.51% -66.14% 19.69% 100.00%
ROE 34.68 % 37.13 % 41.90 % 11.36 % 3.29 % -2.26 % -7.30 % -
  QoQ % -6.60% -11.38% 268.84% 245.29% 245.58% 69.04% -
  Horiz. % -475.07% -508.63% -573.97% -155.62% -45.07% 30.96% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 217.72 277.85 352.04 152.63 131.64 137.90 88.27 82.25%
  QoQ % -21.64% -21.07% 130.65% 15.95% -4.54% 56.23% -
  Horiz. % 246.65% 314.77% 398.82% 172.91% 149.13% 156.23% 100.00%
EPS 25.32 24.88 25.56 8.18 3.32 -1.04 -3.36 -
  QoQ % 1.77% -2.66% 212.47% 146.39% 419.23% 69.05% -
  Horiz. % -753.57% -740.48% -760.71% -243.45% -98.81% 30.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7300 0.6700 0.6100 0.5400 1.0100 0.4600 0.4600 35.94%
  QoQ % 8.96% 9.84% 12.96% -46.53% 119.57% 0.00% -
  Horiz. % 158.70% 145.65% 132.61% 117.39% 219.57% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.90 20.30 25.73 11.16 9.63 6.58 4.16 143.86%
  QoQ % -21.67% -21.10% 130.56% 15.89% 46.35% 58.17% -
  Horiz. % 382.21% 487.98% 618.51% 268.27% 231.49% 158.17% 100.00%
EPS 1.85 1.82 1.87 0.45 0.24 -0.05 -0.16 -
  QoQ % 1.65% -2.67% 315.56% 87.50% 580.00% 68.75% -
  Horiz. % -1,156.25% -1,137.50% -1,168.75% -281.25% -150.00% 31.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0533 0.0490 0.0446 0.0395 0.0739 0.0219 0.0217 81.75%
  QoQ % 8.78% 9.87% 12.91% -46.55% 237.44% 0.92% -
  Horiz. % 245.62% 225.81% 205.53% 182.03% 340.55% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.7700 0.8800 0.8000 0.5300 0.5000 0.5000 0.4700 -
P/RPS 0.35 0.32 0.23 0.35 0.38 0.36 0.53 -24.11%
  QoQ % 9.38% 39.13% -34.29% -7.89% 5.56% -32.08% -
  Horiz. % 66.04% 60.38% 43.40% 66.04% 71.70% 67.92% 100.00%
P/EPS 3.04 3.54 3.13 8.64 15.06 -48.08 -13.99 -
  QoQ % -14.12% 13.10% -63.77% -42.63% 131.32% -243.67% -
  Horiz. % -21.73% -25.30% -22.37% -61.76% -107.65% 343.67% 100.00%
EY 32.88 28.27 31.95 11.57 6.64 -2.08 -7.15 -
  QoQ % 16.31% -11.52% 176.15% 74.25% 419.23% 70.91% -
  Horiz. % -459.86% -395.38% -446.85% -161.82% -92.87% 29.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.31 1.31 0.98 0.50 1.09 1.02 1.95%
  QoQ % -19.85% 0.00% 33.67% 96.00% -54.13% 6.86% -
  Horiz. % 102.94% 128.43% 128.43% 96.08% 49.02% 106.86% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 -
Price 0.8200 0.8500 0.8700 0.9200 0.5200 0.4600 0.5500 -
P/RPS 0.38 0.31 0.25 0.60 0.40 0.33 0.62 -27.78%
  QoQ % 22.58% 24.00% -58.33% 50.00% 21.21% -46.77% -
  Horiz. % 61.29% 50.00% 40.32% 96.77% 64.52% 53.23% 100.00%
P/EPS 3.24 3.42 3.40 15.00 15.66 -44.23 -16.37 -
  QoQ % -5.26% 0.59% -77.33% -4.21% 135.41% -170.19% -
  Horiz. % -19.79% -20.89% -20.77% -91.63% -95.66% 270.19% 100.00%
EY 30.88 29.27 29.38 6.67 6.38 -2.26 -6.11 -
  QoQ % 5.50% -0.37% 340.48% 4.55% 382.30% 63.01% -
  Horiz. % -505.40% -479.05% -480.85% -109.17% -104.42% 36.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 1.27 1.43 1.70 0.51 1.00 1.20 -4.48%
  QoQ % -11.81% -11.19% -15.88% 233.33% -49.00% -16.67% -
  Horiz. % 93.33% 105.83% 119.17% 141.67% 42.50% 83.33% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS