Highlights

[KERJAYA] QoQ TTM Result on 2011-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     68.00%    YoY -     72.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 223,831 205,546 138,586 98,332 53,022 27,246 17,934 438.89%
  QoQ % 8.90% 48.32% 40.94% 85.46% 94.60% 51.92% -
  Horiz. % 1,248.08% 1,146.12% 772.76% 548.30% 295.65% 151.92% 100.00%
PBT 16,720 11,327 4,706 -906 -4,028 -2,341 -2,184 -
  QoQ % 47.61% 140.69% 619.43% 77.51% -72.06% -7.19% -
  Horiz. % -765.57% -518.64% -215.48% 41.48% 184.43% 107.19% 100.00%
Tax 446 533 862 -586 -634 -259 -269 -
  QoQ % -16.32% -38.17% 247.10% 7.57% -144.79% 3.72% -
  Horiz. % -165.80% -198.14% -320.45% 217.84% 235.69% 96.28% 100.00%
NP 17,166 11,860 5,568 -1,492 -4,662 -2,600 -2,453 -
  QoQ % 44.74% 113.00% 473.19% 68.00% -79.31% -5.99% -
  Horiz. % -699.80% -483.49% -226.99% 60.82% 190.05% 105.99% 100.00%
NP to SH 17,166 11,860 5,568 -1,492 -4,662 -2,600 -2,453 -
  QoQ % 44.74% 113.00% 473.19% 68.00% -79.31% -5.99% -
  Horiz. % -699.80% -483.49% -226.99% 60.82% 190.05% 105.99% 100.00%
Tax Rate -2.67 % -4.71 % -18.32 % - % - % - % - % -
  QoQ % 43.31% 74.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14.57% 25.71% 100.00% - - - -
Total Cost 206,665 193,686 133,018 99,824 57,684 29,846 20,387 369.05%
  QoQ % 6.70% 45.61% 33.25% 73.05% 93.27% 46.40% -
  Horiz. % 1,013.71% 950.05% 652.46% 489.65% 282.95% 146.40% 100.00%
Net Worth 60,798 55,367 48,993 90,848 27,303 26,942 27,596 69.40%
  QoQ % 9.81% 13.01% -46.07% 232.74% 1.34% -2.37% -
  Horiz. % 220.31% 200.63% 177.53% 329.20% 98.94% 97.63% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 60,798 55,367 48,993 90,848 27,303 26,942 27,596 69.40%
  QoQ % 9.81% 13.01% -46.07% 232.74% 1.34% -2.37% -
  Horiz. % 220.31% 200.63% 177.53% 329.20% 98.94% 97.63% 100.00%
NOSH 90,743 90,766 90,727 90,848 59,354 58,571 58,715 33.71%
  QoQ % -0.03% 0.04% -0.13% 53.06% 1.34% -0.25% -
  Horiz. % 154.55% 154.59% 154.52% 154.72% 101.09% 99.75% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.67 % 5.77 % 4.02 % -1.52 % -8.79 % -9.54 % -13.68 % -
  QoQ % 32.93% 43.53% 364.47% 82.71% 7.86% 30.26% -
  Horiz. % -56.07% -42.18% -29.39% 11.11% 64.25% 69.74% 100.00%
ROE 28.23 % 21.42 % 11.36 % -1.64 % -17.07 % -9.65 % -8.89 % -
  QoQ % 31.79% 88.56% 792.68% 90.39% -76.89% -8.55% -
  Horiz. % -317.55% -240.94% -127.78% 18.45% 192.01% 108.55% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 246.66 226.45 152.75 108.24 89.33 46.52 30.54 303.06%
  QoQ % 8.92% 48.25% 41.12% 21.17% 92.02% 52.32% -
  Horiz. % 807.66% 741.49% 500.16% 354.42% 292.50% 152.32% 100.00%
EPS 18.92 13.07 6.14 -1.64 -7.85 -4.44 -4.18 -
  QoQ % 44.76% 112.87% 474.39% 79.11% -76.80% -6.22% -
  Horiz. % -452.63% -312.68% -146.89% 39.23% 187.80% 106.22% 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 0.6700 0.6100 0.5400 1.0000 0.4600 0.4600 0.4700 26.69%
  QoQ % 9.84% 12.96% -46.00% 117.39% 0.00% -2.13% -
  Horiz. % 142.55% 129.79% 114.89% 212.77% 97.87% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.02 16.55 11.16 7.92 4.27 2.19 1.44 439.84%
  QoQ % 8.88% 48.30% 40.91% 85.48% 94.98% 52.08% -
  Horiz. % 1,251.39% 1,149.31% 775.00% 550.00% 296.53% 152.08% 100.00%
EPS 1.38 0.95 0.45 -0.12 -0.38 -0.21 -0.20 -
  QoQ % 45.26% 111.11% 475.00% 68.42% -80.95% -5.00% -
  Horiz. % -690.00% -475.00% -225.00% 60.00% 190.00% 105.00% 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 0.0490 0.0446 0.0394 0.0731 0.0220 0.0217 0.0222 69.60%
  QoQ % 9.87% 13.20% -46.10% 232.27% 1.38% -2.25% -
  Horiz. % 220.72% 200.90% 177.48% 329.28% 99.10% 97.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.8800 0.8000 0.5300 0.5000 0.5000 0.4700 0.3700 -
P/RPS 0.36 0.35 0.35 0.46 0.56 1.01 1.21 -55.47%
  QoQ % 2.86% 0.00% -23.91% -17.86% -44.55% -16.53% -
  Horiz. % 29.75% 28.93% 28.93% 38.02% 46.28% 83.47% 100.00%
P/EPS 4.65 6.12 8.64 -30.45 -6.37 -10.59 -8.86 -
  QoQ % -24.02% -29.17% 128.37% -378.02% 39.85% -19.53% -
  Horiz. % -52.48% -69.07% -97.52% 343.68% 71.90% 119.53% 100.00%
EY 21.50 16.33 11.58 -3.28 -15.71 -9.44 -11.29 -
  QoQ % 31.66% 41.02% 453.05% 79.12% -66.42% 16.39% -
  Horiz. % -190.43% -144.64% -102.57% 29.05% 139.15% 83.61% 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 1.31 1.31 0.98 0.50 1.09 1.02 0.79 40.14%
  QoQ % 0.00% 33.67% 96.00% -54.13% 6.86% 29.11% -
  Horiz. % 165.82% 165.82% 124.05% 63.29% 137.97% 129.11% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/06/12 29/02/12 21/11/11 22/08/11 27/05/11 28/02/11 -
Price 0.8500 0.8700 0.9200 0.5200 0.4600 0.5500 0.3500 -
P/RPS 0.34 0.38 0.60 0.48 0.51 1.18 1.15 -55.65%
  QoQ % -10.53% -36.67% 25.00% -5.88% -56.78% 2.61% -
  Horiz. % 29.57% 33.04% 52.17% 41.74% 44.35% 102.61% 100.00%
P/EPS 4.49 6.66 14.99 -31.66 -5.86 -12.39 -8.38 -
  QoQ % -32.58% -55.57% 147.35% -440.27% 52.70% -47.85% -
  Horiz. % -53.58% -79.47% -178.88% 377.80% 69.93% 147.85% 100.00%
EY 22.26 15.02 6.67 -3.16 -17.07 -8.07 -11.94 -
  QoQ % 48.20% 125.19% 311.08% 81.49% -111.52% 32.41% -
  Horiz. % -186.43% -125.80% -55.86% 26.47% 142.96% 67.59% 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 1.27 1.43 1.70 0.52 1.00 1.20 0.74 43.39%
  QoQ % -11.19% -15.88% 226.92% -48.00% -16.67% 62.16% -
  Horiz. % 171.62% 193.24% 229.73% 70.27% 135.14% 162.16% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

287  507  653  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS