Highlights

[KERJAYA] YoY 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 -     -357.75%    YoY -     -2.23%
Quarter Report


View:


Show?  YoY % Horiz. %

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 10,223 48,858 8,604 4,720 6,674 8,991 14,604 -5.77%
  YoY % -79.08% 467.85% 82.29% -29.28% -25.77% -38.43% -
  Horiz. % 70.00% 334.55% 58.92% 32.32% 45.70% 61.57% 100.00%
PBT 5,580 1,810 -3,802 -6,571 -6,767 -5,544 -32,300 -
  YoY % 208.29% 147.61% 42.14% 2.90% -22.06% 82.84% -
  Horiz. % -17.28% -5.60% 11.77% 20.34% 20.95% 17.16% 100.00%
Tax 804 1,495 47 -135 207 283 3,141 -20.30%
  YoY % -46.22% 3,080.85% 134.81% -165.22% -26.86% -90.99% -
  Horiz. % 25.60% 47.60% 1.50% -4.30% 6.59% 9.01% 100.00%
NP 6,384 3,305 -3,755 -6,706 -6,560 -5,261 -29,159 -
  YoY % 93.16% 188.02% 44.01% -2.23% -24.69% 81.96% -
  Horiz. % -21.89% -11.33% 12.88% 23.00% 22.50% 18.04% 100.00%
NP to SH 6,384 3,305 -3,755 -6,706 -6,560 -5,261 -29,223 -
  YoY % 93.16% 188.02% 44.01% -2.23% -24.69% 82.00% -
  Horiz. % -21.85% -11.31% 12.85% 22.95% 22.45% 18.00% 100.00%
Tax Rate -14.41 % -82.60 % - % - % - % - % - % -
  YoY % 82.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.45% 100.00% - - - - -
Total Cost 3,839 45,553 12,359 11,426 13,234 14,252 43,763 -33.32%
  YoY % -91.57% 268.58% 8.17% -13.66% -7.14% -67.43% -
  Horiz. % 8.77% 104.09% 28.24% 26.11% 30.24% 32.57% 100.00%
Net Worth 72,545 48,993 27,596 29,360 38,760 53,427 31,127 15.13%
  YoY % 48.07% 77.53% -6.01% -24.25% -27.45% 71.64% -
  Horiz. % 233.06% 157.39% 88.66% 94.32% 124.52% 171.64% 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 72,545 48,993 27,596 29,360 38,760 53,427 31,127 15.13%
  YoY % 48.07% 77.53% -6.01% -24.25% -27.45% 71.64% -
  Horiz. % 233.06% 157.39% 88.66% 94.32% 124.52% 171.64% 100.00%
NOSH 90,681 90,727 58,715 58,721 58,728 58,711 58,731 7.50%
  YoY % -0.05% 54.52% -0.01% -0.01% 0.03% -0.03% -
  Horiz. % 154.40% 154.48% 99.97% 99.98% 100.00% 99.97% 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 62.45 % 6.76 % -43.64 % -142.08 % -98.29 % -58.51 % -199.66 % -
  YoY % 823.82% 115.49% 69.28% -44.55% -67.99% 70.70% -
  Horiz. % -31.28% -3.39% 21.86% 71.16% 49.23% 29.30% 100.00%
ROE 8.80 % 6.75 % -13.61 % -22.84 % -16.92 % -9.85 % -93.88 % -
  YoY % 30.37% 149.60% 40.41% -34.99% -71.78% 89.51% -
  Horiz. % -9.37% -7.19% 14.50% 24.33% 18.02% 10.49% 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 11.27 53.85 14.65 8.04 11.36 15.31 24.87 -12.35%
  YoY % -79.07% 267.58% 82.21% -29.23% -25.80% -38.44% -
  Horiz. % 45.32% 216.53% 58.91% 32.33% 45.68% 61.56% 100.00%
EPS 7.04 4.27 -6.39 -11.42 -11.17 -19.49 -49.76 -
  YoY % 64.87% 166.82% 44.05% -2.24% 42.69% 60.83% -
  Horiz. % -14.15% -8.58% 12.84% 22.95% 22.45% 39.17% 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 0.6600 0.9100 0.5300 7.10%
  YoY % 48.15% 14.89% -6.00% -24.24% -27.47% 71.70% -
  Horiz. % 150.94% 101.89% 88.68% 94.34% 124.53% 171.70% 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 0.82 3.93 0.69 0.38 0.54 0.72 1.18 -5.88%
  YoY % -79.13% 469.57% 81.58% -29.63% -25.00% -38.98% -
  Horiz. % 69.49% 333.05% 58.47% 32.20% 45.76% 61.02% 100.00%
EPS 0.51 0.27 -0.30 -0.54 -0.53 -0.42 -2.35 -
  YoY % 88.89% 190.00% 44.44% -1.89% -26.19% 82.13% -
  Horiz. % -21.70% -11.49% 12.77% 22.98% 22.55% 17.87% 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 0.0584 0.0394 0.0222 0.0236 0.0312 0.0430 0.0251 15.10%
  YoY % 48.22% 77.48% -5.93% -24.36% -27.44% 71.31% -
  Horiz. % 232.67% 156.97% 88.45% 94.02% 124.30% 171.31% 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 7.27 0.98 2.52 4.60 4.31 5.35 2.49 19.53%
  YoY % 641.84% -61.11% -45.22% 6.73% -19.44% 114.86% -
  Horiz. % 291.97% 39.36% 101.20% 184.74% 173.09% 214.86% 100.00%
P/EPS 11.65 14.55 -5.79 -3.24 -4.39 -9.15 -1.25 -
  YoY % -19.93% 351.30% -78.70% 26.20% 52.02% -632.00% -
  Horiz. % -932.00% -1,164.00% 463.20% 259.20% 351.20% 732.00% 100.00%
EY 8.59 6.87 -17.28 -30.86 -22.80 -10.93 -80.25 -
  YoY % 25.04% 139.76% 44.01% -35.35% -108.60% 86.38% -
  Horiz. % -10.70% -8.56% 21.53% 38.45% 28.41% 13.62% 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 0.74 0.90 1.17 -2.10%
  YoY % 5.10% 24.05% 6.76% 0.00% -17.78% -23.08% -
  Horiz. % 88.03% 83.76% 67.52% 63.25% 63.25% 76.92% 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 7.36 1.71 2.39 3.86 4.14 5.88 2.82 17.32%
  YoY % 330.41% -28.45% -38.08% -6.76% -29.59% 108.51% -
  Horiz. % 260.99% 60.64% 84.75% 136.88% 146.81% 208.51% 100.00%
P/EPS 11.79 25.26 -5.47 -2.71 -4.21 -10.04 -1.41 -
  YoY % -53.33% 561.79% -101.85% 35.63% 58.07% -612.06% -
  Horiz. % -836.17% -1,791.49% 387.94% 192.20% 298.58% 712.06% 100.00%
EY 8.48 3.96 -18.27 -36.84 -23.77 -9.96 -71.08 -
  YoY % 114.14% 121.67% 50.41% -54.99% -138.65% 85.99% -
  Horiz. % -11.93% -5.57% 25.70% 51.83% 33.44% 14.01% 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 0.71 0.99 1.32 -3.89%
  YoY % -38.82% 129.73% 19.35% -12.68% -28.28% -25.00% -
  Horiz. % 78.79% 128.79% 56.06% 46.97% 53.79% 75.00% 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.
 


 

277  388  557  923 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 KNM 0.40+0.015 
 ARMADA 0.245-0.005 
 KNM-WB 0.295+0.06 
 EKOVEST 0.85+0.05 
 NETX 0.0150.00 
 IWCITY 1.04+0.055 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.33+0.01 
 HOMERIZ-WB 0.24+0.025 
Partners & Brokers