Highlights

[KERJAYA] YoY Quarter Result on 2010-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     94.86%    YoY -     63.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,287 79,885 12,925 3,613 4,577 5,439 8,920 8.16%
  YoY % -82.12% 518.07% 257.74% -21.06% -15.85% -39.02% -
  Horiz. % 160.17% 895.57% 144.90% 40.50% 51.31% 60.98% 100.00%
PBT 5,227 6,216 -405 -248 -795 -2,622 -1,751 -
  YoY % -15.91% 1,634.81% -63.31% 68.81% 69.68% -49.74% -
  Horiz. % -298.52% -355.00% 23.13% 14.16% 45.40% 149.74% 100.00%
Tax -1,208 -416 -87 -97 -149 -82 -130 44.95%
  YoY % -190.38% -378.16% 10.31% 34.90% -81.71% 36.92% -
  Horiz. % 929.23% 320.00% 66.92% 74.62% 114.62% 63.08% 100.00%
NP 4,019 5,800 -492 -345 -944 -2,704 -1,881 -
  YoY % -30.71% 1,278.86% -42.61% 63.45% 65.09% -43.75% -
  Horiz. % -213.66% -308.35% 26.16% 18.34% 50.19% 143.75% 100.00%
NP to SH 4,019 5,800 -492 -345 -944 -2,704 -1,881 -
  YoY % -30.71% 1,278.86% -42.61% 63.45% 65.09% -43.75% -
  Horiz. % -213.66% -308.35% 26.16% 18.34% 50.19% 143.75% 100.00%
Tax Rate 23.11 % 6.69 % - % - % - % - % - % -
  YoY % 245.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 345.44% 100.00% - - - - -
Total Cost 10,268 74,085 13,417 3,958 5,521 8,143 10,801 -0.84%
  YoY % -86.14% 452.17% 238.98% -28.31% -32.20% -24.61% -
  Horiz. % 95.07% 685.91% 124.22% 36.64% 51.12% 75.39% 100.00%
Net Worth 76,206 55,367 26,942 29,822 37,525 46,438 29,390 17.19%
  YoY % 37.64% 105.50% -9.65% -20.53% -19.19% 58.00% -
  Horiz. % 259.29% 188.39% 91.67% 101.47% 127.68% 158.00% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 76,206 55,367 26,942 29,822 37,525 46,438 29,390 17.19%
  YoY % 37.64% 105.50% -9.65% -20.53% -19.19% 58.00% -
  Horiz. % 259.29% 188.39% 91.67% 101.47% 127.68% 158.00% 100.00%
NOSH 90,722 90,766 58,571 58,474 58,633 58,782 58,781 7.49%
  YoY % -0.05% 54.97% 0.17% -0.27% -0.25% 0.00% -
  Horiz. % 154.34% 154.41% 99.64% 99.48% 99.75% 100.00% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 28.13 % 7.26 % -3.81 % -9.55 % -20.62 % -49.72 % -21.09 % -
  YoY % 287.47% 290.55% 60.10% 53.69% 58.53% -135.75% -
  Horiz. % -133.38% -34.42% 18.07% 45.28% 97.77% 235.75% 100.00%
ROE 5.27 % 10.48 % -1.83 % -1.16 % -2.52 % -5.82 % -6.40 % -
  YoY % -49.71% 672.68% -57.76% 53.97% 56.70% 9.06% -
  Horiz. % -82.34% -163.75% 28.59% 18.12% 39.38% 90.94% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.75 88.01 22.07 6.18 7.81 9.25 15.17 0.63%
  YoY % -82.10% 298.78% 257.12% -20.87% -15.57% -39.02% -
  Horiz. % 103.82% 580.16% 145.48% 40.74% 51.48% 60.98% 100.00%
EPS 4.43 6.39 -0.84 -0.59 -1.61 -4.60 -3.20 -
  YoY % -30.67% 860.71% -42.37% 63.35% 65.00% -43.75% -
  Horiz. % -138.44% -199.69% 26.25% 18.44% 50.31% 143.75% 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 0.8400 0.6100 0.4600 0.5100 0.6400 0.7900 0.5000 9.02%
  YoY % 37.70% 32.61% -9.80% -20.31% -18.99% 58.00% -
  Horiz. % 168.00% 122.00% 92.00% 102.00% 128.00% 158.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.15 6.43 1.04 0.29 0.37 0.44 0.72 8.11%
  YoY % -82.12% 518.27% 258.62% -21.62% -15.91% -38.89% -
  Horiz. % 159.72% 893.06% 144.44% 40.28% 51.39% 61.11% 100.00%
EPS 0.32 0.47 -0.04 -0.03 -0.08 -0.22 -0.15 -
  YoY % -31.91% 1,275.00% -33.33% 62.50% 63.64% -46.67% -
  Horiz. % -213.33% -313.33% 26.67% 20.00% 53.33% 146.67% 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 0.0614 0.0446 0.0217 0.0240 0.0302 0.0374 0.0237 17.18%
  YoY % 37.67% 105.53% -9.58% -20.53% -19.25% 57.81% -
  Horiz. % 259.07% 188.19% 91.56% 101.27% 127.43% 157.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.8000 0.8000 0.4700 0.3000 0.3500 0.7900 0.6200 -
P/RPS 5.08 0.91 2.13 4.86 4.48 8.54 4.09 3.68%
  YoY % 458.24% -57.28% -56.17% 8.48% -47.54% 108.80% -
  Horiz. % 124.21% 22.25% 52.08% 118.83% 109.54% 208.80% 100.00%
P/EPS 18.06 12.52 -55.95 -50.85 -21.74 -17.17 -19.38 -
  YoY % 44.25% 122.38% -10.03% -133.90% -26.62% 11.40% -
  Horiz. % -93.19% -64.60% 288.70% 262.38% 112.18% 88.60% 100.00%
EY 5.54 7.99 -1.79 -1.97 -4.60 -5.82 -5.16 -
  YoY % -30.66% 546.37% 9.14% 57.17% 20.96% -12.79% -
  Horiz. % -107.36% -154.84% 34.69% 38.18% 89.15% 112.79% 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 0.95 1.31 1.02 0.59 0.55 1.00 1.24 -4.34%
  YoY % -27.48% 28.43% 72.88% 7.27% -45.00% -19.35% -
  Horiz. % 76.61% 105.65% 82.26% 47.58% 44.35% 80.65% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 15/06/12 27/05/11 31/05/10 28/05/09 27/05/08 28/05/07 -
Price 0.8800 0.8700 0.5500 0.3300 0.4800 0.6100 0.6800 -
P/RPS 5.59 0.99 2.49 5.34 6.15 6.59 4.48 3.75%
  YoY % 464.65% -60.24% -53.37% -13.17% -6.68% 47.10% -
  Horiz. % 124.78% 22.10% 55.58% 119.20% 137.28% 147.10% 100.00%
P/EPS 19.86 13.62 -65.48 -55.93 -29.81 -13.26 -21.25 -
  YoY % 45.81% 120.80% -17.07% -87.62% -124.81% 37.60% -
  Horiz. % -93.46% -64.09% 308.14% 263.20% 140.28% 62.40% 100.00%
EY 5.03 7.34 -1.53 -1.79 -3.35 -7.54 -4.71 -
  YoY % -31.47% 579.74% 14.53% 46.57% 55.57% -60.08% -
  Horiz. % -106.79% -155.84% 32.48% 38.00% 71.13% 160.08% 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 1.05 1.43 1.20 0.65 0.75 0.77 1.36 -4.22%
  YoY % -26.57% 19.17% 84.62% -13.33% -2.60% -43.38% -
  Horiz. % 77.21% 105.15% 88.24% 47.79% 55.15% 56.62% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers