Highlights

[KERJAYA] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     72.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 41,995 158,374 138,586 17,934 18,550 25,028 34,603 3.28%
  YoY % -73.48% 14.28% 672.76% -3.32% -25.88% -27.67% -
  Horiz. % 121.36% 457.69% 400.50% 51.83% 53.61% 72.33% 100.00%
PBT 15,046 24,014 4,706 -2,184 -8,441 -11,016 -9,884 -
  YoY % -37.34% 410.28% 315.48% 74.13% 23.38% -11.45% -
  Horiz. % -152.23% -242.96% -47.61% 22.10% 85.40% 111.45% 100.00%
Tax -3,552 -401 862 -269 -478 122 0 -
  YoY % -785.79% -146.52% 420.45% 43.72% -491.80% 0.00% -
  Horiz. % -2,911.48% -328.69% 706.56% -220.49% -391.80% 100.00% -
NP 11,494 23,613 5,568 -2,453 -8,919 -10,894 -9,884 -
  YoY % -51.32% 324.08% 326.99% 72.50% 18.13% -10.22% -
  Horiz. % -116.29% -238.90% -56.33% 24.82% 90.24% 110.22% 100.00%
NP to SH 11,494 23,613 5,568 -2,453 -8,919 -10,894 -9,884 -
  YoY % -51.32% 324.08% 326.99% 72.50% 18.13% -10.22% -
  Horiz. % -116.29% -238.90% -56.33% 24.82% 90.24% 110.22% 100.00%
Tax Rate 23.61 % 1.67 % -18.32 % - % - % - % - % -
  YoY % 1,313.77% 109.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -128.88% -9.12% 100.00% - - - -
Total Cost 30,501 134,761 133,018 20,387 27,469 35,922 44,487 -6.09%
  YoY % -77.37% 1.31% 552.46% -25.78% -23.53% -19.25% -
  Horiz. % 68.56% 302.92% 299.00% 45.83% 61.75% 80.75% 100.00%
Net Worth 81,679 72,599 49,030 27,613 29,358 38,179 49,329 8.76%
  YoY % 12.51% 48.07% 77.56% -5.94% -23.10% -22.60% -
  Horiz. % 165.58% 147.17% 99.39% 55.98% 59.51% 77.40% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,630 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 31.58 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 81,679 72,599 49,030 27,613 29,358 38,179 49,329 8.76%
  YoY % 12.51% 48.07% 77.56% -5.94% -23.10% -22.60% -
  Horiz. % 165.58% 147.17% 99.39% 55.98% 59.51% 77.40% 100.00%
NOSH 90,754 90,749 90,796 58,753 58,716 58,737 58,725 7.52%
  YoY % 0.01% -0.05% 54.54% 0.06% -0.04% 0.02% -
  Horiz. % 154.54% 154.53% 154.61% 100.05% 99.98% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 27.37 % 14.91 % 4.02 % -13.68 % -48.08 % -43.53 % -28.56 % -
  YoY % 83.57% 270.90% 129.39% 71.55% -10.45% -52.42% -
  Horiz. % -95.83% -52.21% -14.08% 47.90% 168.35% 152.42% 100.00%
ROE 14.07 % 32.53 % 11.36 % -8.88 % -30.38 % -28.53 % -20.04 % -
  YoY % -56.75% 186.36% 227.93% 70.77% -6.48% -42.37% -
  Horiz. % -70.21% -162.33% -56.69% 44.31% 151.60% 142.37% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.27 174.52 152.63 30.52 31.59 42.61 58.92 -3.94%
  YoY % -73.49% 14.34% 400.10% -3.39% -25.86% -27.68% -
  Horiz. % 78.53% 296.20% 259.05% 51.80% 53.62% 72.32% 100.00%
EPS 12.67 26.02 8.18 -4.18 -15.19 -18.55 -36.63 -
  YoY % -51.31% 218.09% 295.69% 72.48% 18.11% 49.36% -
  Horiz. % -34.59% -71.03% -22.33% 11.41% 41.47% 50.64% 100.00%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.9000 0.8000 0.5400 0.4700 0.5000 0.6500 0.8400 1.16%
  YoY % 12.50% 48.15% 14.89% -6.00% -23.08% -22.62% -
  Horiz. % 107.14% 95.24% 64.29% 55.95% 59.52% 77.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.38 12.75 11.16 1.44 1.49 2.02 2.79 3.25%
  YoY % -73.49% 14.25% 675.00% -3.36% -26.24% -27.60% -
  Horiz. % 121.15% 456.99% 400.00% 51.61% 53.41% 72.40% 100.00%
EPS 0.93 1.90 0.45 -0.20 -0.72 -0.88 -0.80 -
  YoY % -51.05% 322.22% 325.00% 72.22% 18.18% -10.00% -
  Horiz. % -116.25% -237.50% -56.25% 25.00% 90.00% 110.00% 100.00%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.0658 0.0585 0.0395 0.0222 0.0236 0.0307 0.0397 8.78%
  YoY % 12.48% 48.10% 77.93% -5.93% -23.13% -22.67% -
  Horiz. % 165.74% 147.36% 99.50% 55.92% 59.45% 77.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.7400 0.8200 0.5300 0.3700 0.3700 0.4900 0.8200 -
P/RPS 1.60 0.47 0.35 1.21 1.17 1.15 1.39 2.37%
  YoY % 240.43% 34.29% -71.07% 3.42% 1.74% -17.27% -
  Horiz. % 115.11% 33.81% 25.18% 87.05% 84.17% 82.73% 100.00%
P/EPS 5.84 3.15 8.64 -8.86 -2.44 -2.64 -4.87 -
  YoY % 85.40% -63.54% 197.52% -263.11% 7.58% 45.79% -
  Horiz. % -119.92% -64.68% -177.41% 181.93% 50.10% 54.21% 100.00%
EY 17.11 31.73 11.57 -11.28 -41.05 -37.85 -20.53 -
  YoY % -46.08% 174.24% 202.57% 72.52% -8.45% -84.36% -
  Horiz. % -83.34% -154.55% -56.36% 54.94% 199.95% 184.36% 100.00%
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.82 1.03 0.98 0.79 0.74 0.75 0.98 -2.92%
  YoY % -20.39% 5.10% 24.05% 6.76% -1.33% -23.47% -
  Horiz. % 83.67% 105.10% 100.00% 80.61% 75.51% 76.53% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 29/02/12 28/02/11 23/02/10 27/02/09 27/02/08 -
Price 0.8800 0.8300 0.9200 0.3500 0.3100 0.4700 0.9000 -
P/RPS 1.90 0.48 0.60 1.15 0.98 1.10 1.53 3.67%
  YoY % 295.83% -20.00% -47.83% 17.35% -10.91% -28.10% -
  Horiz. % 124.18% 31.37% 39.22% 75.16% 64.05% 71.90% 100.00%
P/EPS 6.95 3.19 15.00 -8.38 -2.04 -2.53 -5.35 -
  YoY % 117.87% -78.73% 279.00% -310.78% 19.37% 52.71% -
  Horiz. % -129.91% -59.63% -280.37% 156.64% 38.13% 47.29% 100.00%
EY 14.39 31.35 6.67 -11.93 -49.00 -39.46 -18.70 -
  YoY % -54.10% 370.02% 155.91% 75.65% -24.18% -111.02% -
  Horiz. % -76.95% -167.65% -35.67% 63.80% 262.03% 211.02% 100.00%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.98 1.04 1.70 0.74 0.62 0.72 1.07 -1.45%
  YoY % -5.77% -38.82% 129.73% 19.35% -13.89% -32.71% -
  Horiz. % 91.59% 97.20% 158.88% 69.16% 57.94% 67.29% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers