Highlights

[KERJAYA] YoY Quarter 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 -     1,297.28%    YoY -     529.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 16,935 7,044 22,067 48,889 3,579 4,803 6,303 17.90%
  YoY % 140.42% -68.08% -54.86% 1,266.00% -25.48% -23.80% -
  Horiz. % 268.68% 111.76% 350.10% 775.65% 56.78% 76.20% 100.00%
PBT 5,068 2,719 6,158 2,634 -488 -1,376 -794 -
  YoY % 86.39% -55.85% 133.79% 639.75% 64.53% -73.30% -
  Horiz. % -638.29% -342.44% -775.57% -331.74% 61.46% 173.30% 100.00%
Tax -1,257 -553 -219 -63 -111 -89 -104 51.46%
  YoY % -127.31% -152.51% -247.62% 43.24% -24.72% 14.42% -
  Horiz. % 1,208.65% 531.73% 210.58% 60.58% 106.73% 85.58% 100.00%
NP 3,811 2,166 5,939 2,571 -599 -1,465 -898 -
  YoY % 75.95% -63.53% 131.00% 529.22% 59.11% -63.14% -
  Horiz. % -424.39% -241.20% -661.36% -286.30% 66.70% 163.14% 100.00%
NP to SH 3,811 2,166 5,939 2,571 -599 -1,465 -898 -
  YoY % 75.95% -63.53% 131.00% 529.22% 59.11% -63.14% -
  Horiz. % -424.39% -241.20% -661.36% -286.30% 66.70% 163.14% 100.00%
Tax Rate 24.80 % 20.34 % 3.56 % 2.39 % - % - % - % -
  YoY % 21.93% 471.35% 48.95% 0.00% 0.00% 0.00% -
  Horiz. % 1,037.66% 851.05% 148.95% 100.00% - - -
Total Cost 13,124 4,878 16,128 46,318 4,178 6,268 7,201 10.52%
  YoY % 169.04% -69.75% -65.18% 1,008.62% -33.34% -12.96% -
  Horiz. % 182.25% 67.74% 223.97% 643.22% 58.02% 87.04% 100.00%
Net Worth 89,830 81,564 66,190 91,756 31,124 41,184 45,193 12.12%
  YoY % 10.13% 23.23% -27.86% 194.80% -24.43% -8.87% -
  Horiz. % 198.77% 180.48% 146.46% 203.03% 68.87% 91.13% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,722 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 71.43 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 89,830 81,564 66,190 91,756 31,124 41,184 45,193 12.12%
  YoY % 10.13% 23.23% -27.86% 194.80% -24.43% -8.87% -
  Horiz. % 198.77% 180.48% 146.46% 203.03% 68.87% 91.13% 100.00%
NOSH 90,738 90,627 90,671 90,848 58,725 58,835 58,692 7.53%
  YoY % 0.12% -0.05% -0.19% 54.70% -0.19% 0.24% -
  Horiz. % 154.60% 154.41% 154.49% 154.79% 100.06% 100.24% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 22.50 % 30.75 % 26.91 % 5.26 % -16.74 % -30.50 % -14.25 % -
  YoY % -26.83% 14.27% 411.60% 131.42% 45.11% -114.04% -
  Horiz. % -157.89% -215.79% -188.84% -36.91% 117.47% 214.04% 100.00%
ROE 4.24 % 2.66 % 8.97 % 2.80 % -1.92 % -3.56 % -1.99 % -
  YoY % 59.40% -70.35% 220.36% 245.83% 46.07% -78.89% -
  Horiz. % -213.07% -133.67% -450.75% -140.70% 96.48% 178.89% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.66 7.77 24.34 53.81 6.09 8.16 10.74 9.64%
  YoY % 140.15% -68.08% -54.77% 783.58% -25.37% -24.02% -
  Horiz. % 173.74% 72.35% 226.63% 501.02% 56.70% 75.98% 100.00%
EPS 4.20 2.39 6.55 2.83 -1.02 -2.49 -1.53 -
  YoY % 75.73% -63.51% 131.45% 377.45% 59.04% -62.75% -
  Horiz. % -274.51% -156.21% -428.10% -184.97% 66.67% 162.75% 100.00%
DPS 3.00 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 0.9900 0.9000 0.7300 1.0100 0.5300 0.7000 0.7700 4.28%
  YoY % 10.00% 23.29% -27.72% 90.57% -24.29% -9.09% -
  Horiz. % 128.57% 116.88% 94.81% 131.17% 68.83% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.36 0.57 1.78 3.94 0.29 0.39 0.51 17.75%
  YoY % 138.60% -67.98% -54.82% 1,258.62% -25.64% -23.53% -
  Horiz. % 266.67% 111.76% 349.02% 772.55% 56.86% 76.47% 100.00%
EPS 0.31 0.17 0.48 0.21 -0.05 -0.12 -0.07 -
  YoY % 82.35% -64.58% 128.57% 520.00% 58.33% -71.43% -
  Horiz. % -442.86% -242.86% -685.71% -300.00% 71.43% 171.43% 100.00%
DPS 0.22 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 0.0723 0.0657 0.0533 0.0739 0.0251 0.0332 0.0364 12.11%
  YoY % 10.05% 23.26% -27.88% 194.42% -24.40% -8.79% -
  Horiz. % 198.63% 180.49% 146.43% 203.02% 68.96% 91.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.2800 0.7550 0.7700 0.5000 0.4400 0.3600 0.4400 -
P/RPS 6.86 9.71 3.16 0.93 7.22 4.41 4.10 8.95%
  YoY % -29.35% 207.28% 239.78% -87.12% 63.72% 7.56% -
  Horiz. % 167.32% 236.83% 77.07% 22.68% 176.10% 107.56% 100.00%
P/EPS 30.48 31.59 11.76 17.67 -43.14 -14.46 -28.76 -
  YoY % -3.51% 168.62% -33.45% 140.96% -198.34% 49.72% -
  Horiz. % -105.98% -109.84% -40.89% -61.44% 150.00% 50.28% 100.00%
EY 3.28 3.17 8.51 5.66 -2.32 -6.92 -3.48 -
  YoY % 3.47% -62.75% 50.35% 343.97% 66.47% -98.85% -
  Horiz. % -94.25% -91.09% -244.54% -162.64% 66.67% 198.85% 100.00%
DY 2.34 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 1.29 0.84 1.05 0.50 0.83 0.51 0.57 14.58%
  YoY % 53.57% -20.00% 110.00% -39.76% 62.75% -10.53% -
  Horiz. % 226.32% 147.37% 184.21% 87.72% 145.61% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 19/11/13 27/11/12 21/11/11 25/11/10 26/11/09 28/11/08 -
Price 1.1000 0.8000 0.8200 0.5200 0.3600 0.4000 0.4800 -
P/RPS 5.89 10.29 3.37 0.97 5.91 4.90 4.47 4.70%
  YoY % -42.76% 205.34% 247.42% -83.59% 20.61% 9.62% -
  Horiz. % 131.77% 230.20% 75.39% 21.70% 132.21% 109.62% 100.00%
P/EPS 26.19 33.47 12.52 18.37 -35.29 -16.06 -31.37 -
  YoY % -21.75% 167.33% -31.85% 152.05% -119.74% 48.80% -
  Horiz. % -83.49% -106.69% -39.91% -58.56% 112.50% 51.20% 100.00%
EY 3.82 2.99 7.99 5.44 -2.83 -6.23 -3.19 -
  YoY % 27.76% -62.58% 46.87% 292.23% 54.57% -95.30% -
  Horiz. % -119.75% -93.73% -250.47% -170.53% 88.71% 195.30% 100.00%
DY 2.73 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 1.11 0.89 1.12 0.51 0.68 0.57 0.62 10.19%
  YoY % 24.72% -20.54% 119.61% -25.00% 19.30% -8.06% -
  Horiz. % 179.03% 143.55% 180.65% 82.26% 109.68% 91.94% 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
 
 

534  354  600  593 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.775+0.14 
 NETX 0.010.00 
 MMAG-WB 0.195-0.15 
 SOLUTN 0.69+0.05 
 KANGER 0.31+0.025 
 DGSB 0.19+0.015 
 LAMBO 0.040.00 
 PASUKGB 0.125+0.02 
 NOTION 1.14+0.14 
 XOX 0.1850.00 

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