Highlights

[KERJAYA] YoY Quarter Result on 2011-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     86.90%    YoY -     -42.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 11,457 14,287 79,885 12,925 3,613 4,577 5,439 13.21%
  YoY % -19.81% -82.12% 518.07% 257.74% -21.06% -15.85% -
  Horiz. % 210.65% 262.68% 1,468.74% 237.64% 66.43% 84.15% 100.00%
PBT 4,009 5,227 6,216 -405 -248 -795 -2,622 -
  YoY % -23.30% -15.91% 1,634.81% -63.31% 68.81% 69.68% -
  Horiz. % -152.90% -199.35% -237.07% 15.45% 9.46% 30.32% 100.00%
Tax -1,057 -1,208 -416 -87 -97 -149 -82 53.09%
  YoY % 12.50% -190.38% -378.16% 10.31% 34.90% -81.71% -
  Horiz. % 1,289.02% 1,473.17% 507.32% 106.10% 118.29% 181.71% 100.00%
NP 2,952 4,019 5,800 -492 -345 -944 -2,704 -
  YoY % -26.55% -30.71% 1,278.86% -42.61% 63.45% 65.09% -
  Horiz. % -109.17% -148.63% -214.50% 18.20% 12.76% 34.91% 100.00%
NP to SH 2,952 4,019 5,800 -492 -345 -944 -2,704 -
  YoY % -26.55% -30.71% 1,278.86% -42.61% 63.45% 65.09% -
  Horiz. % -109.17% -148.63% -214.50% 18.20% 12.76% 34.91% 100.00%
Tax Rate 26.37 % 23.11 % 6.69 % - % - % - % - % -
  YoY % 14.11% 245.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 394.17% 345.44% 100.00% - - - -
Total Cost 8,505 10,268 74,085 13,417 3,958 5,521 8,143 0.73%
  YoY % -17.17% -86.14% 452.17% 238.98% -28.31% -32.20% -
  Horiz. % 104.45% 126.10% 909.80% 164.77% 48.61% 67.80% 100.00%
Net Worth 84,472 76,206 55,367 26,942 29,822 37,525 46,438 10.48%
  YoY % 10.85% 37.64% 105.50% -9.65% -20.53% -19.19% -
  Horiz. % 181.90% 164.10% 119.23% 58.02% 64.22% 80.81% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 84,472 76,206 55,367 26,942 29,822 37,525 46,438 10.48%
  YoY % 10.85% 37.64% 105.50% -9.65% -20.53% -19.19% -
  Horiz. % 181.90% 164.10% 119.23% 58.02% 64.22% 80.81% 100.00%
NOSH 90,830 90,722 90,766 58,571 58,474 58,633 58,782 7.52%
  YoY % 0.12% -0.05% 54.97% 0.17% -0.27% -0.25% -
  Horiz. % 154.52% 154.34% 154.41% 99.64% 99.48% 99.75% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 25.77 % 28.13 % 7.26 % -3.81 % -9.55 % -20.62 % -49.72 % -
  YoY % -8.39% 287.47% 290.55% 60.10% 53.69% 58.53% -
  Horiz. % -51.83% -56.58% -14.60% 7.66% 19.21% 41.47% 100.00%
ROE 3.49 % 5.27 % 10.48 % -1.83 % -1.16 % -2.52 % -5.82 % -
  YoY % -33.78% -49.71% 672.68% -57.76% 53.97% 56.70% -
  Horiz. % -59.97% -90.55% -180.07% 31.44% 19.93% 43.30% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.61 15.75 88.01 22.07 6.18 7.81 9.25 5.30%
  YoY % -19.94% -82.10% 298.78% 257.12% -20.87% -15.57% -
  Horiz. % 136.32% 170.27% 951.46% 238.59% 66.81% 84.43% 100.00%
EPS 3.25 4.43 6.39 -0.84 -0.59 -1.61 -4.60 -
  YoY % -26.64% -30.67% 860.71% -42.37% 63.35% 65.00% -
  Horiz. % -70.65% -96.30% -138.91% 18.26% 12.83% 35.00% 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 0.9300 0.8400 0.6100 0.4600 0.5100 0.6400 0.7900 2.76%
  YoY % 10.71% 37.70% 32.61% -9.80% -20.31% -18.99% -
  Horiz. % 117.72% 106.33% 77.22% 58.23% 64.56% 81.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.92 1.15 6.43 1.04 0.29 0.37 0.44 13.07%
  YoY % -20.00% -82.12% 518.27% 258.62% -21.62% -15.91% -
  Horiz. % 209.09% 261.36% 1,461.36% 236.36% 65.91% 84.09% 100.00%
EPS 0.24 0.32 0.47 -0.04 -0.03 -0.08 -0.22 -
  YoY % -25.00% -31.91% 1,275.00% -33.33% 62.50% 63.64% -
  Horiz. % -109.09% -145.45% -213.64% 18.18% 13.64% 36.36% 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 0.0680 0.0614 0.0446 0.0217 0.0240 0.0302 0.0374 10.47%
  YoY % 10.75% 37.67% 105.53% -9.58% -20.53% -19.25% -
  Horiz. % 181.82% 164.17% 119.25% 58.02% 64.17% 80.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.8200 0.8000 0.8000 0.4700 0.3000 0.3500 0.7900 -
P/RPS 6.50 5.08 0.91 2.13 4.86 4.48 8.54 -4.45%
  YoY % 27.95% 458.24% -57.28% -56.17% 8.48% -47.54% -
  Horiz. % 76.11% 59.48% 10.66% 24.94% 56.91% 52.46% 100.00%
P/EPS 25.23 18.06 12.52 -55.95 -50.85 -21.74 -17.17 -
  YoY % 39.70% 44.25% 122.38% -10.03% -133.90% -26.62% -
  Horiz. % -146.94% -105.18% -72.92% 325.86% 296.16% 126.62% 100.00%
EY 3.96 5.54 7.99 -1.79 -1.97 -4.60 -5.82 -
  YoY % -28.52% -30.66% 546.37% 9.14% 57.17% 20.96% -
  Horiz. % -68.04% -95.19% -137.29% 30.76% 33.85% 79.04% 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 0.88 0.95 1.31 1.02 0.59 0.55 1.00 -2.11%
  YoY % -7.37% -27.48% 28.43% 72.88% 7.27% -45.00% -
  Horiz. % 88.00% 95.00% 131.00% 102.00% 59.00% 55.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 30/05/13 15/06/12 27/05/11 31/05/10 28/05/09 27/05/08 -
Price 0.8250 0.8800 0.8700 0.5500 0.3300 0.4800 0.6100 -
P/RPS 6.54 5.59 0.99 2.49 5.34 6.15 6.59 -0.13%
  YoY % 16.99% 464.65% -60.24% -53.37% -13.17% -6.68% -
  Horiz. % 99.24% 84.83% 15.02% 37.78% 81.03% 93.32% 100.00%
P/EPS 25.38 19.86 13.62 -65.48 -55.93 -29.81 -13.26 -
  YoY % 27.79% 45.81% 120.80% -17.07% -87.62% -124.81% -
  Horiz. % -191.40% -149.77% -102.71% 493.82% 421.79% 224.81% 100.00%
EY 3.94 5.03 7.34 -1.53 -1.79 -3.35 -7.54 -
  YoY % -21.67% -31.47% 579.74% 14.53% 46.57% 55.57% -
  Horiz. % -52.25% -66.71% -97.35% 20.29% 23.74% 44.43% 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 0.89 1.05 1.43 1.20 0.65 0.75 0.77 2.44%
  YoY % -15.24% -26.57% 19.17% 84.62% -13.33% -2.60% -
  Horiz. % 115.58% 136.36% 185.71% 155.84% 84.42% 97.40% 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.
 


 

1953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers