Highlights

[KERJAYA] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     32.59%    YoY -     11.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 264,178 1,068,762 803,428 533,536 255,140 956,024 703,362 -47.97%
  QoQ % -75.28% 33.03% 50.59% 109.11% -73.31% 35.92% -
  Horiz. % 37.56% 151.95% 114.23% 75.86% 36.27% 135.92% 100.00%
PBT 45,945 182,431 136,077 88,781 42,762 168,451 127,682 -49.44%
  QoQ % -74.82% 34.06% 53.27% 107.62% -74.61% 31.93% -
  Horiz. % 35.98% 142.88% 106.57% 69.53% 33.49% 131.93% 100.00%
Tax -10,757 -43,877 -31,594 -21,227 -10,295 -42,654 -30,623 -50.25%
  QoQ % 75.48% -38.88% -48.84% -106.19% 75.86% -39.29% -
  Horiz. % 35.13% 143.28% 103.17% 69.32% 33.62% 139.29% 100.00%
NP 35,188 138,554 104,483 67,554 32,467 125,797 97,059 -49.19%
  QoQ % -74.60% 32.61% 54.67% 108.07% -74.19% 29.61% -
  Horiz. % 36.25% 142.75% 107.65% 69.60% 33.45% 129.61% 100.00%
NP to SH 35,122 138,415 104,390 67,514 32,348 124,471 96,161 -48.94%
  QoQ % -74.63% 32.59% 54.62% 108.71% -74.01% 29.44% -
  Horiz. % 36.52% 143.94% 108.56% 70.21% 33.64% 129.44% 100.00%
Tax Rate 23.41 % 24.05 % 23.22 % 23.91 % 24.08 % 25.32 % 23.98 % -1.59%
  QoQ % -2.66% 3.57% -2.89% -0.71% -4.90% 5.59% -
  Horiz. % 97.62% 100.29% 96.83% 99.71% 100.42% 105.59% 100.00%
Total Cost 228,990 930,208 698,945 465,982 222,673 830,227 606,303 -47.78%
  QoQ % -75.38% 33.09% 49.99% 109.27% -73.18% 36.93% -
  Horiz. % 37.77% 153.42% 115.28% 76.86% 36.73% 136.93% 100.00%
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 805,788 16.48%
  QoQ % 3.57% 2.26% 2.66% 2.74% 14.77% -1.97% -
  Horiz. % 125.68% 121.35% 118.67% 115.60% 112.52% 98.03% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 18,566 18,628 18,629 - 28,030 29,349 -
  QoQ % 0.00% -0.33% -0.01% 0.00% 0.00% -4.50% -
  Horiz. % 0.00% 63.26% 63.47% 63.47% 0.00% 95.50% 100.00%
Div Payout % - % 13.41 % 17.84 % 27.59 % - % 22.52 % 30.52 % -
  QoQ % 0.00% -24.83% -35.34% 0.00% 0.00% -26.21% -
  Horiz. % 0.00% 43.94% 58.45% 90.40% 0.00% 73.79% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 805,788 16.48%
  QoQ % 3.57% 2.26% 2.66% 2.74% 14.77% -1.97% -
  Horiz. % 125.68% 121.35% 118.67% 115.60% 112.52% 98.03% 100.00%
NOSH 1,235,027 1,237,777 1,241,878 1,241,968 1,241,968 509,646 533,634 75.06%
  QoQ % -0.22% -0.33% -0.01% 0.00% 143.69% -4.50% -
  Horiz. % 231.44% 231.95% 232.72% 232.74% 232.74% 95.50% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.32 % 12.96 % 13.00 % 12.66 % 12.73 % 13.16 % 13.80 % -2.33%
  QoQ % 2.78% -0.31% 2.69% -0.55% -3.27% -4.64% -
  Horiz. % 96.52% 93.91% 94.20% 91.74% 92.25% 95.36% 100.00%
ROE 3.47 % 14.16 % 10.92 % 7.25 % 3.57 % 15.76 % 11.93 % -56.13%
  QoQ % -75.49% 29.67% 50.62% 103.08% -77.35% 32.10% -
  Horiz. % 29.09% 118.69% 91.53% 60.77% 29.92% 132.10% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.39 86.35 64.69 42.96 20.54 187.59 131.81 -70.28%
  QoQ % -75.23% 33.48% 50.58% 109.15% -89.05% 42.32% -
  Horiz. % 16.23% 65.51% 49.08% 32.59% 15.58% 142.32% 100.00%
EPS 2.84 11.15 8.41 5.44 2.60 23.32 18.02 -70.86%
  QoQ % -74.53% 32.58% 54.60% 109.23% -88.85% 29.41% -
  Horiz. % 15.76% 61.88% 46.67% 30.19% 14.43% 129.41% 100.00%
DPS 0.00 1.50 1.50 1.50 0.00 5.50 5.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.27% 27.27% 27.27% 0.00% 100.00% 100.00%
NAPS 0.8200 0.7900 0.7700 0.7500 0.7300 1.5500 1.5100 -33.46%
  QoQ % 3.80% 2.60% 2.67% 2.74% -52.90% 2.65% -
  Horiz. % 54.30% 52.32% 50.99% 49.67% 48.34% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.27 86.05 64.69 42.96 20.54 76.98 56.63 -47.97%
  QoQ % -75.28% 33.02% 50.58% 109.15% -73.32% 35.94% -
  Horiz. % 37.56% 151.95% 114.23% 75.86% 36.27% 135.94% 100.00%
EPS 2.83 11.14 8.41 5.44 2.60 10.02 7.74 -48.90%
  QoQ % -74.60% 32.46% 54.60% 109.23% -74.05% 29.46% -
  Horiz. % 36.56% 143.93% 108.66% 70.28% 33.59% 129.46% 100.00%
DPS 0.00 1.49 1.50 1.50 0.00 2.26 2.36 -
  QoQ % 0.00% -0.67% 0.00% 0.00% 0.00% -4.24% -
  Horiz. % 0.00% 63.14% 63.56% 63.56% 0.00% 95.76% 100.00%
NAPS 0.8154 0.7873 0.7699 0.7500 0.7300 0.6360 0.6488 16.48%
  QoQ % 3.57% 2.26% 2.65% 2.74% 14.78% -1.97% -
  Horiz. % 125.68% 121.35% 118.67% 115.60% 112.52% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.2300 1.1500 1.4000 1.5000 1.4900 4.0600 3.6600 -
P/RPS 5.75 1.33 2.16 3.49 7.25 2.16 2.78 62.41%
  QoQ % 332.33% -38.43% -38.11% -51.86% 235.65% -22.30% -
  Horiz. % 206.83% 47.84% 77.70% 125.54% 260.79% 77.70% 100.00%
P/EPS 43.25 10.28 16.66 27.59 57.21 16.62 20.31 65.60%
  QoQ % 320.72% -38.30% -39.62% -51.77% 244.22% -18.17% -
  Horiz. % 212.95% 50.62% 82.03% 135.84% 281.68% 81.83% 100.00%
EY 2.31 9.72 6.00 3.62 1.75 6.02 4.92 -39.62%
  QoQ % -76.23% 62.00% 65.75% 106.86% -70.93% 22.36% -
  Horiz. % 46.95% 197.56% 121.95% 73.58% 35.57% 122.36% 100.00%
DY 0.00 1.30 1.07 1.00 0.00 1.35 1.50 -
  QoQ % 0.00% 21.50% 7.00% 0.00% 0.00% -10.00% -
  Horiz. % 0.00% 86.67% 71.33% 66.67% 0.00% 90.00% 100.00%
P/NAPS 1.50 1.46 1.82 2.00 2.04 2.62 2.42 -27.32%
  QoQ % 2.74% -19.78% -9.00% -1.96% -22.14% 8.26% -
  Horiz. % 61.98% 60.33% 75.21% 82.64% 84.30% 108.26% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 -
Price 1.2400 1.2800 1.2600 1.4400 1.5800 1.7400 4.0200 -
P/RPS 5.80 1.48 1.95 3.35 7.69 0.93 3.05 53.55%
  QoQ % 291.89% -24.10% -41.79% -56.44% 726.88% -69.51% -
  Horiz. % 190.16% 48.52% 63.93% 109.84% 252.13% 30.49% 100.00%
P/EPS 43.60 11.45 14.99 26.49 60.66 7.12 22.31 56.38%
  QoQ % 280.79% -23.62% -43.41% -56.33% 751.97% -68.09% -
  Horiz. % 195.43% 51.32% 67.19% 118.74% 271.90% 31.91% 100.00%
EY 2.29 8.74 6.67 3.78 1.65 14.04 4.48 -36.10%
  QoQ % -73.80% 31.03% 76.46% 129.09% -88.25% 213.39% -
  Horiz. % 51.12% 195.09% 148.88% 84.38% 36.83% 313.39% 100.00%
DY 0.00 1.17 1.19 1.04 0.00 3.16 1.37 -
  QoQ % 0.00% -1.68% 14.42% 0.00% 0.00% 130.66% -
  Horiz. % 0.00% 85.40% 86.86% 75.91% 0.00% 230.66% 100.00%
P/NAPS 1.51 1.62 1.64 1.92 2.16 1.12 2.66 -31.46%
  QoQ % -6.79% -1.22% -14.58% -11.11% 92.86% -57.89% -
  Horiz. % 56.77% 60.90% 61.65% 72.18% 81.20% 42.11% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. Is Trump's economic team up for a trade war? Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers