Highlights

[KERJAYA] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     15.84%    YoY -     21.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 956,024 937,816 946,842 932,868 798,694 759,837 758,822 16.60%
  QoQ % 1.94% -0.95% 1.50% 16.80% 5.11% 0.13% -
  Horiz. % 125.99% 123.59% 124.78% 122.94% 105.25% 100.13% 100.00%
PBT 168,451 170,242 172,276 155,480 133,157 132,008 130,430 18.54%
  QoQ % -1.05% -1.18% 10.80% 16.76% 0.87% 1.21% -
  Horiz. % 129.15% 130.52% 132.08% 119.21% 102.09% 101.21% 100.00%
Tax -42,654 -40,830 -47,646 -39,572 -33,330 -33,544 -33,784 16.77%
  QoQ % -4.47% 14.30% -20.40% -18.73% 0.64% 0.71% -
  Horiz. % 126.26% 120.86% 141.03% 117.13% 98.66% 99.29% 100.00%
NP 125,797 129,412 124,630 115,908 99,827 98,464 96,646 19.16%
  QoQ % -2.79% 3.84% 7.52% 16.11% 1.38% 1.88% -
  Horiz. % 130.16% 133.90% 128.96% 119.93% 103.29% 101.88% 100.00%
NP to SH 124,471 128,214 123,500 115,404 99,624 98,334 96,522 18.42%
  QoQ % -2.92% 3.82% 7.02% 15.84% 1.31% 1.88% -
  Horiz. % 128.96% 132.83% 127.95% 119.56% 103.21% 101.88% 100.00%
Tax Rate 25.32 % 23.98 % 27.66 % 25.45 % 25.03 % 25.41 % 25.90 % -1.49%
  QoQ % 5.59% -13.30% 8.68% 1.68% -1.50% -1.89% -
  Horiz. % 97.76% 92.59% 106.80% 98.26% 96.64% 98.11% 100.00%
Total Cost 830,227 808,404 822,212 816,960 698,867 661,373 662,176 16.23%
  QoQ % 2.70% -1.68% 0.64% 16.90% 5.67% -0.12% -
  Horiz. % 125.38% 122.08% 124.17% 123.38% 105.54% 99.88% 100.00%
Net Worth 789,951 805,788 835,984 811,113 558,059 472,971 338,014 75.83%
  QoQ % -1.97% -3.61% 3.07% 45.35% 17.99% 39.93% -
  Horiz. % 233.70% 238.39% 247.32% 239.96% 165.10% 139.93% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 28,030 39,133 - - 14,881 17,396 - -
  QoQ % -28.37% 0.00% 0.00% 0.00% -14.46% 0.00% -
  Horiz. % 161.13% 224.95% 0.00% 0.00% 85.54% 100.00% -
Div Payout % 22.52 % 30.52 % - % - % 14.94 % 17.69 % - % -
  QoQ % -26.21% 0.00% 0.00% 0.00% -15.55% 0.00% -
  Horiz. % 127.30% 172.53% 0.00% 0.00% 84.45% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 789,951 805,788 835,984 811,113 558,059 472,971 338,014 75.83%
  QoQ % -1.97% -3.61% 3.07% 45.35% 17.99% 39.93% -
  Horiz. % 233.70% 238.39% 247.32% 239.96% 165.10% 139.93% 100.00%
NOSH 509,646 533,634 512,873 513,362 372,039 326,187 234,732 67.44%
  QoQ % -4.50% 4.05% -0.10% 37.99% 14.06% 38.96% -
  Horiz. % 217.12% 227.34% 218.49% 218.70% 158.50% 138.96% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.16 % 13.80 % 13.16 % 12.42 % 12.50 % 12.96 % 12.74 % 2.18%
  QoQ % -4.64% 4.86% 5.96% -0.64% -3.55% 1.73% -
  Horiz. % 103.30% 108.32% 103.30% 97.49% 98.12% 101.73% 100.00%
ROE 15.76 % 15.91 % 14.77 % 14.23 % 17.85 % 20.79 % 28.56 % -32.65%
  QoQ % -0.94% 7.72% 3.79% -20.28% -14.14% -27.21% -
  Horiz. % 55.18% 55.71% 51.72% 49.82% 62.50% 72.79% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 187.59 175.74 184.62 181.72 214.68 232.94 323.27 -30.36%
  QoQ % 6.74% -4.81% 1.60% -15.35% -7.84% -27.94% -
  Horiz. % 58.03% 54.36% 57.11% 56.21% 66.41% 72.06% 100.00%
EPS 23.32 24.03 24.08 22.48 26.78 30.15 41.12 -31.41%
  QoQ % -2.95% -0.21% 7.12% -16.06% -11.18% -26.68% -
  Horiz. % 56.71% 58.44% 58.56% 54.67% 65.13% 73.32% 100.00%
DPS 5.50 7.33 0.00 0.00 4.00 5.33 0.00 -
  QoQ % -24.97% 0.00% 0.00% 0.00% -24.95% 0.00% -
  Horiz. % 103.19% 137.52% 0.00% 0.00% 75.05% 100.00% -
NAPS 1.5500 1.5100 1.6300 1.5800 1.5000 1.4500 1.4400 5.02%
  QoQ % 2.65% -7.36% 3.16% 5.33% 3.45% 0.69% -
  Horiz. % 107.64% 104.86% 113.19% 109.72% 104.17% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.98 75.51 76.24 75.11 64.31 61.18 61.10 16.60%
  QoQ % 1.95% -0.96% 1.50% 16.79% 5.12% 0.13% -
  Horiz. % 125.99% 123.58% 124.78% 122.93% 105.25% 100.13% 100.00%
EPS 10.02 10.32 9.94 9.29 8.02 7.92 7.77 18.42%
  QoQ % -2.91% 3.82% 7.00% 15.84% 1.26% 1.93% -
  Horiz. % 128.96% 132.82% 127.93% 119.56% 103.22% 101.93% 100.00%
DPS 2.26 3.15 0.00 0.00 1.20 1.40 0.00 -
  QoQ % -28.25% 0.00% 0.00% 0.00% -14.29% 0.00% -
  Horiz. % 161.43% 225.00% 0.00% 0.00% 85.71% 100.00% -
NAPS 0.6360 0.6488 0.6731 0.6531 0.4493 0.3808 0.2722 75.81%
  QoQ % -1.97% -3.61% 3.06% 45.36% 17.99% 39.90% -
  Horiz. % 233.65% 238.35% 247.28% 239.93% 165.06% 139.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.0600 3.6600 3.2600 2.6200 2.1700 2.3000 2.0300 -
P/RPS 2.16 2.08 1.77 1.44 1.01 0.99 0.63 126.86%
  QoQ % 3.85% 17.51% 22.92% 42.57% 2.02% 57.14% -
  Horiz. % 342.86% 330.16% 280.95% 228.57% 160.32% 157.14% 100.00%
P/EPS 16.62 15.23 13.54 11.65 8.10 7.63 4.94 124.03%
  QoQ % 9.13% 12.48% 16.22% 43.83% 6.16% 54.45% -
  Horiz. % 336.44% 308.30% 274.09% 235.83% 163.97% 154.45% 100.00%
EY 6.02 6.56 7.39 8.58 12.34 13.11 20.26 -55.37%
  QoQ % -8.23% -11.23% -13.87% -30.47% -5.87% -35.29% -
  Horiz. % 29.71% 32.38% 36.48% 42.35% 60.91% 64.71% 100.00%
DY 1.35 2.00 0.00 0.00 1.84 2.32 0.00 -
  QoQ % -32.50% 0.00% 0.00% 0.00% -20.69% 0.00% -
  Horiz. % 58.19% 86.21% 0.00% 0.00% 79.31% 100.00% -
P/NAPS 2.62 2.42 2.00 1.66 1.45 1.59 1.41 50.97%
  QoQ % 8.26% 21.00% 20.48% 14.48% -8.81% 12.77% -
  Horiz. % 185.82% 171.63% 141.84% 117.73% 102.84% 112.77% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 -
Price 1.7400 4.0200 3.7200 3.2000 2.5000 2.1800 2.2000 -
P/RPS 0.93 2.29 2.02 1.76 1.16 0.94 0.68 23.14%
  QoQ % -59.39% 13.37% 14.77% 51.72% 23.40% 38.24% -
  Horiz. % 136.76% 336.76% 297.06% 258.82% 170.59% 138.24% 100.00%
P/EPS 7.12 16.73 15.45 14.23 9.34 7.23 5.35 20.93%
  QoQ % -57.44% 8.28% 8.57% 52.36% 29.18% 35.14% -
  Horiz. % 133.08% 312.71% 288.79% 265.98% 174.58% 135.14% 100.00%
EY 14.04 5.98 6.47 7.02 10.71 13.83 18.69 -17.32%
  QoQ % 134.78% -7.57% -7.83% -34.45% -22.56% -26.00% -
  Horiz. % 75.12% 32.00% 34.62% 37.56% 57.30% 74.00% 100.00%
DY 3.16 1.82 0.00 0.00 1.60 2.45 0.00 -
  QoQ % 73.63% 0.00% 0.00% 0.00% -34.69% 0.00% -
  Horiz. % 128.98% 74.29% 0.00% 0.00% 65.31% 100.00% -
P/NAPS 1.12 2.66 2.28 2.03 1.67 1.50 1.53 -18.73%
  QoQ % -57.89% 16.67% 12.32% 21.56% 11.33% -1.96% -
  Horiz. % 73.20% 173.86% 149.02% 132.68% 109.15% 98.04% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS