Highlights

[KERJAYA] QoQ TTM 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 -     473.19%    YoY -     326.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 197,009 223,831 205,546 138,586 98,332 53,022 27,246 272.58%
  QoQ % -11.98% 8.90% 48.32% 40.94% 85.46% 94.60% -
  Horiz. % 723.07% 821.52% 754.41% 508.65% 360.90% 194.60% 100.00%
PBT 20,244 16,720 11,327 4,706 -906 -4,028 -2,341 -
  QoQ % 21.08% 47.61% 140.69% 619.43% 77.51% -72.06% -
  Horiz. % -864.76% -714.22% -483.85% -201.03% 38.70% 172.06% 100.00%
Tax 290 446 533 862 -586 -634 -259 -
  QoQ % -34.98% -16.32% -38.17% 247.10% 7.57% -144.79% -
  Horiz. % -111.97% -172.20% -205.79% -332.82% 226.25% 244.79% 100.00%
NP 20,534 17,166 11,860 5,568 -1,492 -4,662 -2,600 -
  QoQ % 19.62% 44.74% 113.00% 473.19% 68.00% -79.31% -
  Horiz. % -789.77% -660.23% -456.15% -214.15% 57.38% 179.31% 100.00%
NP to SH 20,534 17,166 11,860 5,568 -1,492 -4,662 -2,600 -
  QoQ % 19.62% 44.74% 113.00% 473.19% 68.00% -79.31% -
  Horiz. % -789.77% -660.23% -456.15% -214.15% 57.38% 179.31% 100.00%
Tax Rate -1.43 % -2.67 % -4.71 % -18.32 % - % - % - % -
  QoQ % 46.44% 43.31% 74.29% 0.00% 0.00% 0.00% -
  Horiz. % 7.81% 14.57% 25.71% 100.00% - - -
Total Cost 176,475 206,665 193,686 133,018 99,824 57,684 29,846 225.93%
  QoQ % -14.61% 6.70% 45.61% 33.25% 73.05% 93.27% -
  Horiz. % 591.29% 692.44% 648.95% 445.68% 334.46% 193.27% 100.00%
Net Worth 66,190 60,798 55,367 48,993 90,848 27,303 26,942 81.77%
  QoQ % 8.87% 9.81% 13.01% -46.07% 232.74% 1.34% -
  Horiz. % 245.67% 225.66% 205.50% 181.84% 337.19% 101.34% 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 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,190 60,798 55,367 48,993 90,848 27,303 26,942 81.77%
  QoQ % 8.87% 9.81% 13.01% -46.07% 232.74% 1.34% -
  Horiz. % 245.67% 225.66% 205.50% 181.84% 337.19% 101.34% 100.00%
NOSH 90,671 90,743 90,766 90,727 90,848 59,354 58,571 33.71%
  QoQ % -0.08% -0.03% 0.04% -0.13% 53.06% 1.34% -
  Horiz. % 154.81% 154.93% 154.97% 154.90% 155.11% 101.34% 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 10.42 % 7.67 % 5.77 % 4.02 % -1.52 % -8.79 % -9.54 % -
  QoQ % 35.85% 32.93% 43.53% 364.47% 82.71% 7.86% -
  Horiz. % -109.22% -80.40% -60.48% -42.14% 15.93% 92.14% 100.00%
ROE 31.02 % 28.23 % 21.42 % 11.36 % -1.64 % -17.07 % -9.65 % -
  QoQ % 9.88% 31.79% 88.56% 792.68% 90.39% -76.89% -
  Horiz. % -321.45% -292.54% -221.97% -117.72% 16.99% 176.89% 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 217.28 246.66 226.45 152.75 108.24 89.33 46.52 178.63%
  QoQ % -11.91% 8.92% 48.25% 41.12% 21.17% 92.02% -
  Horiz. % 467.07% 530.22% 486.78% 328.35% 232.67% 192.02% 100.00%
EPS 22.65 18.92 13.07 6.14 -1.64 -7.85 -4.44 -
  QoQ % 19.71% 44.76% 112.87% 474.39% 79.11% -76.80% -
  Horiz. % -510.14% -426.13% -294.37% -138.29% 36.94% 176.80% 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 1.0000 0.4600 0.4600 35.94%
  QoQ % 8.96% 9.84% 12.96% -46.00% 117.39% 0.00% -
  Horiz. % 158.70% 145.65% 132.61% 117.39% 217.39% 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 15.86 18.02 16.55 11.16 7.92 4.27 2.19 272.97%
  QoQ % -11.99% 8.88% 48.30% 40.91% 85.48% 94.98% -
  Horiz. % 724.20% 822.83% 755.71% 509.59% 361.64% 194.98% 100.00%
EPS 1.65 1.38 0.95 0.45 -0.12 -0.38 -0.21 -
  QoQ % 19.57% 45.26% 111.11% 475.00% 68.42% -80.95% -
  Horiz. % -785.71% -657.14% -452.38% -214.29% 57.14% 180.95% 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 0.0533 0.0490 0.0446 0.0394 0.0731 0.0220 0.0217 81.75%
  QoQ % 8.78% 9.87% 13.20% -46.10% 232.27% 1.38% -
  Horiz. % 245.62% 225.81% 205.53% 181.57% 336.87% 101.38% 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 0.36 0.35 0.35 0.46 0.56 1.01 -50.57%
  QoQ % -2.78% 2.86% 0.00% -23.91% -17.86% -44.55% -
  Horiz. % 34.65% 35.64% 34.65% 34.65% 45.54% 55.45% 100.00%
P/EPS 3.40 4.65 6.12 8.64 -30.45 -6.37 -10.59 -
  QoQ % -26.88% -24.02% -29.17% 128.37% -378.02% 39.85% -
  Horiz. % -32.11% -43.91% -57.79% -81.59% 287.54% 60.15% 100.00%
EY 29.41 21.50 16.33 11.58 -3.28 -15.71 -9.44 -
  QoQ % 36.79% 31.66% 41.02% 453.05% 79.12% -66.42% -
  Horiz. % -311.55% -227.75% -172.99% -122.67% 34.75% 166.42% 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 0.34 0.38 0.60 0.48 0.51 1.18 -52.92%
  QoQ % 11.76% -10.53% -36.67% 25.00% -5.88% -56.78% -
  Horiz. % 32.20% 28.81% 32.20% 50.85% 40.68% 43.22% 100.00%
P/EPS 3.62 4.49 6.66 14.99 -31.66 -5.86 -12.39 -
  QoQ % -19.38% -32.58% -55.57% 147.35% -440.27% 52.70% -
  Horiz. % -29.22% -36.24% -53.75% -120.98% 255.53% 47.30% 100.00%
EY 27.62 22.26 15.02 6.67 -3.16 -17.07 -8.07 -
  QoQ % 24.08% 48.20% 125.19% 311.08% 81.49% -111.52% -
  Horiz. % -342.26% -275.84% -186.12% -82.65% 39.16% 211.52% 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 0.52 1.00 1.20 -4.48%
  QoQ % -11.81% -11.19% -15.88% 226.92% -48.00% -16.67% -
  Horiz. % 93.33% 105.83% 119.17% 141.67% 43.33% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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