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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers