Highlights

[KERJAYA] YoY Annual (Unaudited) 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 YoY -     326.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 62,246 41,995 158,374 138,586 17,934 18,550 25,028 16.39%
  YoY % 48.22% -73.48% 14.28% 672.76% -3.32% -25.88% -
  Horiz. % 248.71% 167.79% 632.79% 553.72% 71.66% 74.12% 100.00%
PBT 20,392 15,046 24,014 4,706 -2,184 -8,441 -11,016 -
  YoY % 35.53% -37.34% 410.28% 315.48% 74.13% 23.38% -
  Horiz. % -185.11% -136.58% -217.99% -42.72% 19.83% 76.62% 100.00%
Tax -5,332 -3,552 -401 862 -269 -478 122 -
  YoY % -50.11% -785.79% -146.52% 420.45% 43.72% -491.80% -
  Horiz. % -4,370.49% -2,911.48% -328.69% 706.56% -220.49% -391.80% 100.00%
NP 15,060 11,494 23,613 5,568 -2,453 -8,919 -10,894 -
  YoY % 31.02% -51.32% 324.08% 326.99% 72.50% 18.13% -
  Horiz. % -138.24% -105.51% -216.75% -51.11% 22.52% 81.87% 100.00%
NP to SH 15,060 11,494 23,613 5,568 -2,453 -8,919 -10,894 -
  YoY % 31.02% -51.32% 324.08% 326.99% 72.50% 18.13% -
  Horiz. % -138.24% -105.51% -216.75% -51.11% 22.52% 81.87% 100.00%
Tax Rate 26.15 % 23.61 % 1.67 % -18.32 % - % - % - % -
  YoY % 10.76% 1,313.77% 109.12% 0.00% 0.00% 0.00% -
  Horiz. % -142.74% -128.88% -9.12% 100.00% - - -
Total Cost 47,186 30,501 134,761 133,018 20,387 27,469 35,922 4.65%
  YoY % 54.70% -77.37% 1.31% 552.46% -25.78% -23.53% -
  Horiz. % 131.36% 84.91% 375.15% 370.30% 56.75% 76.47% 100.00%
Net Worth 93,444 81,679 72,599 49,030 27,613 29,358 38,179 16.08%
  YoY % 14.40% 12.51% 48.07% 77.56% -5.94% -23.10% -
  Horiz. % 244.75% 213.94% 190.16% 128.42% 72.33% 76.90% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,721 3,630 - - - - - -
  YoY % -25.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.97% 100.00% - - - - -
Div Payout % 18.07 % 31.58 % - % - % - % - % - % -
  YoY % -42.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.22% 100.00% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 93,444 81,679 72,599 49,030 27,613 29,358 38,179 16.08%
  YoY % 14.40% 12.51% 48.07% 77.56% -5.94% -23.10% -
  Horiz. % 244.75% 213.94% 190.16% 128.42% 72.33% 76.90% 100.00%
NOSH 90,722 90,754 90,749 90,796 58,753 58,716 58,737 7.51%
  YoY % -0.04% 0.01% -0.05% 54.54% 0.06% -0.04% -
  Horiz. % 154.46% 154.51% 154.50% 154.58% 100.03% 99.96% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.19 % 27.37 % 14.91 % 4.02 % -13.68 % -48.08 % -43.53 % -
  YoY % -11.62% 83.57% 270.90% 129.39% 71.55% -10.45% -
  Horiz. % -55.57% -62.88% -34.25% -9.24% 31.43% 110.45% 100.00%
ROE 16.12 % 14.07 % 32.53 % 11.36 % -8.88 % -30.38 % -28.53 % -
  YoY % 14.57% -56.75% 186.36% 227.93% 70.77% -6.48% -
  Horiz. % -56.50% -49.32% -114.02% -39.82% 31.13% 106.48% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 68.61 46.27 174.52 152.63 30.52 31.59 42.61 8.26%
  YoY % 48.28% -73.49% 14.34% 400.10% -3.39% -25.86% -
  Horiz. % 161.02% 108.59% 409.58% 358.20% 71.63% 74.14% 100.00%
EPS 16.60 12.67 26.02 8.18 -4.18 -15.19 -18.55 -
  YoY % 31.02% -51.31% 218.09% 295.69% 72.48% 18.11% -
  Horiz. % -89.49% -68.30% -140.27% -44.10% 22.53% 81.89% 100.00%
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
NAPS 1.0300 0.9000 0.8000 0.5400 0.4700 0.5000 0.6500 7.97%
  YoY % 14.44% 12.50% 48.15% 14.89% -6.00% -23.08% -
  Horiz. % 158.46% 138.46% 123.08% 83.08% 72.31% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.01 3.38 12.75 11.16 1.44 1.49 2.02 16.34%
  YoY % 48.22% -73.49% 14.25% 675.00% -3.36% -26.24% -
  Horiz. % 248.02% 167.33% 631.19% 552.48% 71.29% 73.76% 100.00%
EPS 1.21 0.93 1.90 0.45 -0.20 -0.72 -0.88 -
  YoY % 30.11% -51.05% 322.22% 325.00% 72.22% 18.18% -
  Horiz. % -137.50% -105.68% -215.91% -51.14% 22.73% 81.82% 100.00%
DPS 0.22 0.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % -24.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.86% 100.00% - - - - -
NAPS 0.0752 0.0658 0.0585 0.0395 0.0222 0.0236 0.0307 16.10%
  YoY % 14.29% 12.48% 48.10% 77.93% -5.93% -23.13% -
  Horiz. % 244.95% 214.33% 190.55% 128.66% 72.31% 76.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.9900 0.7400 0.8200 0.5300 0.3700 0.3700 0.4900 -
P/RPS 1.44 1.60 0.47 0.35 1.21 1.17 1.15 3.82%
  YoY % -10.00% 240.43% 34.29% -71.07% 3.42% 1.74% -
  Horiz. % 125.22% 139.13% 40.87% 30.43% 105.22% 101.74% 100.00%
P/EPS 5.96 5.84 3.15 8.64 -8.86 -2.44 -2.64 -
  YoY % 2.05% 85.40% -63.54% 197.52% -263.11% 7.58% -
  Horiz. % -225.76% -221.21% -119.32% -327.27% 335.61% 92.42% 100.00%
EY 16.77 17.11 31.73 11.57 -11.28 -41.05 -37.85 -
  YoY % -1.99% -46.08% 174.24% 202.57% 72.52% -8.45% -
  Horiz. % -44.31% -45.20% -83.83% -30.57% 29.80% 108.45% 100.00%
DY 3.03 5.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % -43.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.01% 100.00% - - - - -
P/NAPS 0.96 0.82 1.03 0.98 0.79 0.74 0.75 4.20%
  YoY % 17.07% -20.39% 5.10% 24.05% 6.76% -1.33% -
  Horiz. % 128.00% 109.33% 137.33% 130.67% 105.33% 98.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 27/02/13 29/02/12 28/02/11 23/02/10 27/02/09 -
Price 1.3800 0.8800 0.8300 0.9200 0.3500 0.3100 0.4700 -
P/RPS 2.01 1.90 0.48 0.60 1.15 0.98 1.10 10.56%
  YoY % 5.79% 295.83% -20.00% -47.83% 17.35% -10.91% -
  Horiz. % 182.73% 172.73% 43.64% 54.55% 104.55% 89.09% 100.00%
P/EPS 8.31 6.95 3.19 15.00 -8.38 -2.04 -2.53 -
  YoY % 19.57% 117.87% -78.73% 279.00% -310.78% 19.37% -
  Horiz. % -328.46% -274.70% -126.09% -592.89% 331.23% 80.63% 100.00%
EY 12.03 14.39 31.35 6.67 -11.93 -49.00 -39.46 -
  YoY % -16.40% -54.10% 370.02% 155.91% 75.65% -24.18% -
  Horiz. % -30.49% -36.47% -79.45% -16.90% 30.23% 124.18% 100.00%
DY 2.17 4.55 0.00 0.00 0.00 0.00 0.00 -
  YoY % -52.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.69% 100.00% - - - - -
P/NAPS 1.34 0.98 1.04 1.70 0.74 0.62 0.72 10.90%
  YoY % 36.73% -5.77% -38.82% 129.73% 19.35% -13.89% -
  Horiz. % 186.11% 136.11% 144.44% 236.11% 102.78% 86.11% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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