[KERJAYA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.66%
YoY- 16.98%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 158,174 138,586 17,934 18,550 25,056 34,603 52,809 20.04%
PBT 23,823 4,706 -2,184 -8,440 -10,698 -9,885 -42,267 -
Tax -401 862 -269 -478 -44 0 2,377 -
NP 23,422 5,568 -2,453 -8,918 -10,742 -9,885 -39,890 -
-
NP to SH 23,422 5,568 -2,453 -8,918 -10,742 -9,885 -40,065 -
-
Tax Rate 1.68% -18.32% - - - - - -
Total Cost 134,752 133,018 20,387 27,468 35,798 44,488 92,699 6.42%
-
Net Worth 72,545 48,993 27,596 29,360 38,760 53,427 31,127 15.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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%
NOSH 90,681 90,727 58,715 58,721 58,728 58,711 58,731 7.50%
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 14.81% 4.02% -13.68% -48.08% -42.87% -28.57% -75.54% -
ROE 32.29% 11.36% -8.89% -30.37% -27.71% -18.50% -128.71% -
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 174.43 152.75 30.54 31.59 42.66 58.94 89.92 11.66%
EPS 25.83 6.14 -4.18 -15.19 -18.29 -16.84 -68.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.54 0.47 0.50 0.66 0.91 0.53 7.09%
Adjusted Per Share Value based on latest NOSH - 58,721
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.48 10.94 1.42 1.46 1.98 2.73 4.17 20.02%
EPS 1.85 0.44 -0.19 -0.70 -0.85 -0.78 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.0387 0.0218 0.0232 0.0306 0.0422 0.0246 15.08%
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 0.82 0.53 0.37 0.37 0.49 0.82 0.62 -
P/RPS 0.47 0.35 1.21 1.17 1.15 1.39 0.69 -6.19%
P/EPS 3.17 8.64 -8.86 -2.44 -2.68 -4.87 -0.91 -
EY 31.50 11.58 -11.29 -41.05 -37.33 -20.53 -110.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 0.79 0.74 0.74 0.90 1.17 -2.09%
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 0.83 0.92 0.35 0.31 0.47 0.90 0.70 -
P/RPS 0.48 0.60 1.15 0.98 1.10 1.53 0.78 -7.76%
P/EPS 3.21 14.99 -8.38 -2.04 -2.57 -5.35 -1.03 -
EY 31.12 6.67 -11.94 -48.99 -38.92 -18.71 -97.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.70 0.74 0.62 0.71 0.99 1.32 -3.89%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment