Highlights

[KERJAYA] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     3.95%    YoY -     12.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,068,762 1,071,237 1,067,072 1,020,560 956,024 937,816 946,842 8.39%
  QoQ % -0.23% 0.39% 4.56% 6.75% 1.94% -0.95% -
  Horiz. % 112.88% 113.14% 112.70% 107.79% 100.97% 99.05% 100.00%
PBT 182,431 181,436 177,562 171,048 168,451 170,242 172,276 3.88%
  QoQ % 0.55% 2.18% 3.81% 1.54% -1.05% -1.18% -
  Horiz. % 105.89% 105.32% 103.07% 99.29% 97.78% 98.82% 100.00%
Tax -43,877 -42,125 -42,454 -41,180 -42,654 -40,830 -47,646 -5.33%
  QoQ % -4.16% 0.77% -3.09% 3.46% -4.47% 14.30% -
  Horiz. % 92.09% 88.41% 89.10% 86.43% 89.52% 85.70% 100.00%
NP 138,554 139,310 135,108 129,868 125,797 129,412 124,630 7.30%
  QoQ % -0.54% 3.11% 4.03% 3.24% -2.79% 3.84% -
  Horiz. % 111.17% 111.78% 108.41% 104.20% 100.94% 103.84% 100.00%
NP to SH 138,415 139,186 135,028 129,392 124,471 128,214 123,500 7.87%
  QoQ % -0.55% 3.08% 4.36% 3.95% -2.92% 3.82% -
  Horiz. % 112.08% 112.70% 109.33% 104.77% 100.79% 103.82% 100.00%
Tax Rate 24.05 % 23.22 % 23.91 % 24.08 % 25.32 % 23.98 % 27.66 % -8.88%
  QoQ % 3.57% -2.89% -0.71% -4.90% 5.59% -13.30% -
  Horiz. % 86.95% 83.95% 86.44% 87.06% 91.54% 86.70% 100.00%
Total Cost 930,208 931,926 931,964 890,692 830,227 808,404 822,212 8.55%
  QoQ % -0.18% -0.00% 4.63% 7.28% 2.70% -1.68% -
  Horiz. % 113.13% 113.34% 113.35% 108.33% 100.97% 98.32% 100.00%
Net Worth 977,843 956,246 931,476 906,637 789,951 805,788 835,984 10.98%
  QoQ % 2.26% 2.66% 2.74% 14.77% -1.97% -3.61% -
  Horiz. % 116.97% 114.39% 111.42% 108.45% 94.49% 96.39% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 18,566 24,837 37,259 - 28,030 39,133 - -
  QoQ % -25.25% -33.34% 0.00% 0.00% -28.37% 0.00% -
  Horiz. % 47.44% 63.47% 95.21% 0.00% 71.63% 100.00% -
Div Payout % 13.41 % 17.84 % 27.59 % - % 22.52 % 30.52 % - % -
  QoQ % -24.83% -35.34% 0.00% 0.00% -26.21% 0.00% -
  Horiz. % 43.94% 58.45% 90.40% 0.00% 73.79% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 977,843 956,246 931,476 906,637 789,951 805,788 835,984 10.98%
  QoQ % 2.26% 2.66% 2.74% 14.77% -1.97% -3.61% -
  Horiz. % 116.97% 114.39% 111.42% 108.45% 94.49% 96.39% 100.00%
NOSH 1,237,777 1,241,878 1,241,968 1,241,968 509,646 533,634 512,873 79.64%
  QoQ % -0.33% -0.01% 0.00% 143.69% -4.50% 4.05% -
  Horiz. % 241.34% 242.14% 242.16% 242.16% 99.37% 104.05% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.96 % 13.00 % 12.66 % 12.73 % 13.16 % 13.80 % 13.16 % -1.01%
  QoQ % -0.31% 2.69% -0.55% -3.27% -4.64% 4.86% -
  Horiz. % 98.48% 98.78% 96.20% 96.73% 100.00% 104.86% 100.00%
ROE 14.16 % 14.56 % 14.50 % 14.27 % 15.76 % 15.91 % 14.77 % -2.77%
  QoQ % -2.75% 0.41% 1.61% -9.45% -0.94% 7.72% -
  Horiz. % 95.87% 98.58% 98.17% 96.61% 106.70% 107.72% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.35 86.26 85.92 82.17 187.59 175.74 184.62 -39.66%
  QoQ % 0.10% 0.40% 4.56% -56.20% 6.74% -4.81% -
  Horiz. % 46.77% 46.72% 46.54% 44.51% 101.61% 95.19% 100.00%
EPS 11.15 11.21 10.88 10.40 23.32 24.03 24.08 -40.06%
  QoQ % -0.54% 3.03% 4.62% -55.40% -2.95% -0.21% -
  Horiz. % 46.30% 46.55% 45.18% 43.19% 96.84% 99.79% 100.00%
DPS 1.50 2.00 3.00 0.00 5.50 7.33 0.00 -
  QoQ % -25.00% -33.33% 0.00% 0.00% -24.97% 0.00% -
  Horiz. % 20.46% 27.29% 40.93% 0.00% 75.03% 100.00% -
NAPS 0.7900 0.7700 0.7500 0.7300 1.5500 1.5100 1.6300 -38.22%
  QoQ % 2.60% 2.67% 2.74% -52.90% 2.65% -7.36% -
  Horiz. % 48.47% 47.24% 46.01% 44.79% 95.09% 92.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.05 86.25 85.92 82.17 76.98 75.51 76.24 8.38%
  QoQ % -0.23% 0.38% 4.56% 6.74% 1.95% -0.96% -
  Horiz. % 112.87% 113.13% 112.70% 107.78% 100.97% 99.04% 100.00%
EPS 11.14 11.21 10.88 10.40 10.02 10.32 9.94 7.87%
  QoQ % -0.62% 3.03% 4.62% 3.79% -2.91% 3.82% -
  Horiz. % 112.07% 112.78% 109.46% 104.63% 100.80% 103.82% 100.00%
DPS 1.49 2.00 3.00 0.00 2.26 3.15 0.00 -
  QoQ % -25.50% -33.33% 0.00% 0.00% -28.25% 0.00% -
  Horiz. % 47.30% 63.49% 95.24% 0.00% 71.75% 100.00% -
NAPS 0.7873 0.7699 0.7500 0.7300 0.6360 0.6488 0.6731 10.98%
  QoQ % 2.26% 2.65% 2.74% 14.78% -1.97% -3.61% -
  Horiz. % 116.97% 114.38% 111.42% 108.45% 94.49% 96.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.1500 1.4000 1.5000 1.4900 4.0600 3.6600 3.2600 -
P/RPS 1.33 1.62 1.75 1.81 2.16 2.08 1.77 -17.31%
  QoQ % -17.90% -7.43% -3.31% -16.20% 3.85% 17.51% -
  Horiz. % 75.14% 91.53% 98.87% 102.26% 122.03% 117.51% 100.00%
P/EPS 10.28 12.49 13.80 14.30 16.62 15.23 13.54 -16.73%
  QoQ % -17.69% -9.49% -3.50% -13.96% 9.13% 12.48% -
  Horiz. % 75.92% 92.25% 101.92% 105.61% 122.75% 112.48% 100.00%
EY 9.72 8.01 7.25 6.99 6.02 6.56 7.39 19.99%
  QoQ % 21.35% 10.48% 3.72% 16.11% -8.23% -11.23% -
  Horiz. % 131.53% 108.39% 98.11% 94.59% 81.46% 88.77% 100.00%
DY 1.30 1.43 2.00 0.00 1.35 2.00 0.00 -
  QoQ % -9.09% -28.50% 0.00% 0.00% -32.50% 0.00% -
  Horiz. % 65.00% 71.50% 100.00% 0.00% 67.50% 100.00% -
P/NAPS 1.46 1.82 2.00 2.04 2.62 2.42 2.00 -18.88%
  QoQ % -19.78% -9.00% -1.96% -22.14% 8.26% 21.00% -
  Horiz. % 73.00% 91.00% 100.00% 102.00% 131.00% 121.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 -
Price 1.2800 1.2600 1.4400 1.5800 1.7400 4.0200 3.7200 -
P/RPS 1.48 1.46 1.68 1.92 0.93 2.29 2.02 -18.68%
  QoQ % 1.37% -13.10% -12.50% 106.45% -59.39% 13.37% -
  Horiz. % 73.27% 72.28% 83.17% 95.05% 46.04% 113.37% 100.00%
P/EPS 11.45 11.24 13.24 15.17 7.12 16.73 15.45 -18.06%
  QoQ % 1.87% -15.11% -12.72% 113.06% -57.44% 8.28% -
  Horiz. % 74.11% 72.75% 85.70% 98.19% 46.08% 108.28% 100.00%
EY 8.74 8.90 7.55 6.59 14.04 5.98 6.47 22.13%
  QoQ % -1.80% 17.88% 14.57% -53.06% 134.78% -7.57% -
  Horiz. % 135.09% 137.56% 116.69% 101.85% 217.00% 92.43% 100.00%
DY 1.17 1.59 2.08 0.00 3.16 1.82 0.00 -
  QoQ % -26.42% -23.56% 0.00% 0.00% 73.63% 0.00% -
  Horiz. % 64.29% 87.36% 114.29% 0.00% 173.63% 100.00% -
P/NAPS 1.62 1.64 1.92 2.16 1.12 2.66 2.28 -20.32%
  QoQ % -1.22% -14.58% -11.11% 92.86% -57.89% 16.67% -
  Horiz. % 71.05% 71.93% 84.21% 94.74% 49.12% 116.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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!
PARTNERS & BROKERS