Highlights

[KERJAYA] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -303.03%    YoY -     18.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 158,374 138,586 17,934 18,550 25,028 34,603 52,809 20.07%
  YoY % 14.28% 672.76% -3.32% -25.88% -27.67% -34.48% -
  Horiz. % 299.90% 262.43% 33.96% 35.13% 47.39% 65.52% 100.00%
PBT 24,014 4,706 -2,184 -8,441 -11,016 -9,884 -42,268 -
  YoY % 410.28% 315.48% 74.13% 23.38% -11.45% 76.62% -
  Horiz. % -56.81% -11.13% 5.17% 19.97% 26.06% 23.38% 100.00%
Tax -401 862 -269 -478 122 0 2,378 -
  YoY % -146.52% 420.45% 43.72% -491.80% 0.00% 0.00% -
  Horiz. % -16.86% 36.25% -11.31% -20.10% 5.13% 0.00% 100.00%
NP 23,613 5,568 -2,453 -8,919 -10,894 -9,884 -39,890 -
  YoY % 324.08% 326.99% 72.50% 18.13% -10.22% 75.22% -
  Horiz. % -59.20% -13.96% 6.15% 22.36% 27.31% 24.78% 100.00%
NP to SH 23,613 5,568 -2,453 -8,919 -10,894 -9,884 -40,066 -
  YoY % 324.08% 326.99% 72.50% 18.13% -10.22% 75.33% -
  Horiz. % -58.94% -13.90% 6.12% 22.26% 27.19% 24.67% 100.00%
Tax Rate 1.67 % -18.32 % - % - % - % - % - % -
  YoY % 109.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9.12% 100.00% - - - - -
Total Cost 134,761 133,018 20,387 27,469 35,922 44,487 92,699 6.43%
  YoY % 1.31% 552.46% -25.78% -23.53% -19.25% -52.01% -
  Horiz. % 145.37% 143.49% 21.99% 29.63% 38.75% 47.99% 100.00%
Net Worth 72,599 49,030 27,613 29,358 38,179 49,329 31,124 15.15%
  YoY % 48.07% 77.56% -5.94% -23.10% -22.60% 58.49% -
  Horiz. % 233.26% 157.53% 88.72% 94.33% 122.67% 158.49% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,599 49,030 27,613 29,358 38,179 49,329 31,124 15.15%
  YoY % 48.07% 77.56% -5.94% -23.10% -22.60% 58.49% -
  Horiz. % 233.26% 157.53% 88.72% 94.33% 122.67% 158.49% 100.00%
NOSH 90,749 90,796 58,753 58,716 58,737 58,725 58,724 7.52%
  YoY % -0.05% 54.54% 0.06% -0.04% 0.02% 0.00% -
  Horiz. % 154.53% 154.61% 100.05% 99.99% 100.02% 100.00% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.91 % 4.02 % -13.68 % -48.08 % -43.53 % -28.56 % -75.54 % -
  YoY % 270.90% 129.39% 71.55% -10.45% -52.42% 62.19% -
  Horiz. % -19.74% -5.32% 18.11% 63.65% 57.63% 37.81% 100.00%
ROE 32.53 % 11.36 % -8.88 % -30.38 % -28.53 % -20.04 % -128.73 % -
  YoY % 186.36% 227.93% 70.77% -6.48% -42.37% 84.43% -
  Horiz. % -25.27% -8.82% 6.90% 23.60% 22.16% 15.57% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 174.52 152.63 30.52 31.59 42.61 58.92 89.93 11.67%
  YoY % 14.34% 400.10% -3.39% -25.86% -27.68% -34.48% -
  Horiz. % 194.06% 169.72% 33.94% 35.13% 47.38% 65.52% 100.00%
EPS 26.02 8.18 -4.18 -15.19 -18.55 -36.63 -68.23 -
  YoY % 218.09% 295.69% 72.48% 18.11% 49.36% 46.31% -
  Horiz. % -38.14% -11.99% 6.13% 22.26% 27.19% 53.69% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.8000 0.5400 0.4700 0.5000 0.6500 0.8400 0.5300 7.10%
  YoY % 48.15% 14.89% -6.00% -23.08% -22.62% 58.49% -
  Horiz. % 150.94% 101.89% 88.68% 94.34% 122.64% 158.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.75 11.16 1.44 1.49 2.02 2.79 4.25 20.07%
  YoY % 14.25% 675.00% -3.36% -26.24% -27.60% -34.35% -
  Horiz. % 300.00% 262.59% 33.88% 35.06% 47.53% 65.65% 100.00%
EPS 1.90 0.45 -0.20 -0.72 -0.88 -0.80 -3.23 -
  YoY % 322.22% 325.00% 72.22% 18.18% -10.00% 75.23% -
  Horiz. % -58.82% -13.93% 6.19% 22.29% 27.24% 24.77% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0585 0.0395 0.0222 0.0236 0.0307 0.0397 0.0251 15.13%
  YoY % 48.10% 77.93% -5.93% -23.13% -22.67% 58.17% -
  Horiz. % 233.07% 157.37% 88.45% 94.02% 122.31% 158.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8200 0.5300 0.3700 0.3700 0.4900 0.8200 0.6200 -
P/RPS 0.47 0.35 1.21 1.17 1.15 1.39 0.69 -6.19%
  YoY % 34.29% -71.07% 3.42% 1.74% -17.27% 101.45% -
  Horiz. % 68.12% 50.72% 175.36% 169.57% 166.67% 201.45% 100.00%
P/EPS 3.15 8.64 -8.86 -2.44 -2.64 -4.87 -0.91 -
  YoY % -63.54% 197.52% -263.11% 7.58% 45.79% -435.16% -
  Horiz. % -346.15% -949.45% 973.63% 268.13% 290.11% 535.16% 100.00%
EY 31.73 11.57 -11.28 -41.05 -37.85 -20.53 -110.04 -
  YoY % 174.24% 202.57% 72.52% -8.45% -84.36% 81.34% -
  Horiz. % -28.83% -10.51% 10.25% 37.30% 34.40% 18.66% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.03 0.98 0.79 0.74 0.75 0.98 1.17 -2.10%
  YoY % 5.10% 24.05% 6.76% -1.33% -23.47% -16.24% -
  Horiz. % 88.03% 83.76% 67.52% 63.25% 64.10% 83.76% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 23/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.8300 0.9200 0.3500 0.3100 0.4700 0.9000 0.7000 -
P/RPS 0.48 0.60 1.15 0.98 1.10 1.53 0.78 -7.77%
  YoY % -20.00% -47.83% 17.35% -10.91% -28.10% 96.15% -
  Horiz. % 61.54% 76.92% 147.44% 125.64% 141.03% 196.15% 100.00%
P/EPS 3.19 15.00 -8.38 -2.04 -2.53 -5.35 -1.03 -
  YoY % -78.73% 279.00% -310.78% 19.37% 52.71% -419.42% -
  Horiz. % -309.71% -1,456.31% 813.59% 198.06% 245.63% 519.42% 100.00%
EY 31.35 6.67 -11.93 -49.00 -39.46 -18.70 -97.47 -
  YoY % 370.02% 155.91% 75.65% -24.18% -111.02% 80.81% -
  Horiz. % -32.16% -6.84% 12.24% 50.27% 40.48% 19.19% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.04 1.70 0.74 0.62 0.72 1.07 1.32 -3.89%
  YoY % -38.82% 129.73% 19.35% -13.89% -32.71% -18.94% -
  Horiz. % 78.79% 128.79% 56.06% 46.97% 54.55% 81.06% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS