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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers