Highlights

[KERJAYA] QoQ Cumulative 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 -     -71.04%    YoY -     21.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 956,024 703,362 473,421 233,217 798,694 569,878 379,411 84.86%
  QoQ % 35.92% 48.57% 103.00% -70.80% 40.15% 50.20% -
  Horiz. % 251.98% 185.38% 124.78% 61.47% 210.51% 150.20% 100.00%
PBT 168,451 127,682 86,138 38,870 133,157 99,006 65,215 87.93%
  QoQ % 31.93% 48.23% 121.61% -70.81% 34.49% 51.81% -
  Horiz. % 258.30% 195.79% 132.08% 59.60% 204.18% 151.81% 100.00%
Tax -42,654 -30,623 -23,823 -9,893 -33,330 -25,158 -16,892 85.12%
  QoQ % -39.29% -28.54% -140.81% 70.32% -32.48% -48.93% -
  Horiz. % 252.51% 181.29% 141.03% 58.57% 197.31% 148.93% 100.00%
NP 125,797 97,059 62,315 28,977 99,827 73,848 48,323 88.91%
  QoQ % 29.61% 55.76% 115.05% -70.97% 35.18% 52.82% -
  Horiz. % 260.33% 200.85% 128.96% 59.97% 206.58% 152.82% 100.00%
NP to SH 124,471 96,161 61,750 28,851 99,624 73,751 48,261 87.74%
  QoQ % 29.44% 55.73% 114.03% -71.04% 35.08% 52.82% -
  Horiz. % 257.91% 199.25% 127.95% 59.78% 206.43% 152.82% 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 830,227 606,303 411,106 204,240 698,867 496,030 331,088 84.26%
  QoQ % 36.93% 47.48% 101.29% -70.78% 40.89% 49.82% -
  Horiz. % 250.76% 183.12% 124.17% 61.69% 211.08% 149.82% 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 29,349 - - 14,881 13,047 - -
  QoQ % -4.50% 0.00% 0.00% 0.00% 14.06% 0.00% -
  Horiz. % 214.83% 224.95% 0.00% 0.00% 114.06% 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 % 11.93 % 7.39 % 3.56 % 17.85 % 15.59 % 14.28 % 6.78%
  QoQ % 32.10% 61.43% 107.58% -80.06% 14.50% 9.17% -
  Horiz. % 110.36% 83.54% 51.75% 24.93% 125.00% 109.17% 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 187.59 131.81 92.31 45.43 214.68 174.71 161.64 10.41%
  QoQ % 42.32% 42.79% 103.19% -78.84% 22.88% 8.09% -
  Horiz. % 116.05% 81.55% 57.11% 28.11% 132.81% 108.09% 100.00%
EPS 23.32 18.02 12.04 5.62 26.78 22.61 20.56 8.74%
  QoQ % 29.41% 49.67% 114.23% -79.01% 18.44% 9.97% -
  Horiz. % 113.42% 87.65% 58.56% 27.33% 130.25% 109.97% 100.00%
DPS 5.50 5.50 0.00 0.00 4.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 137.50% 0.00% 0.00% 100.00% 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 56.63 38.12 18.78 64.31 45.89 30.55 84.86%
  QoQ % 35.94% 48.56% 102.98% -70.80% 40.14% 50.21% -
  Horiz. % 251.98% 185.37% 124.78% 61.47% 210.51% 150.21% 100.00%
EPS 10.02 7.74 4.97 2.32 8.02 5.94 3.89 87.58%
  QoQ % 29.46% 55.73% 114.22% -71.07% 35.02% 52.70% -
  Horiz. % 257.58% 198.97% 127.76% 59.64% 206.17% 152.70% 100.00%
DPS 2.26 2.36 0.00 0.00 1.20 1.05 0.00 -
  QoQ % -4.24% 0.00% 0.00% 0.00% 14.29% 0.00% -
  Horiz. % 215.24% 224.76% 0.00% 0.00% 114.29% 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 2.78 3.53 5.77 1.01 1.32 1.26 43.10%
  QoQ % -22.30% -21.25% -38.82% 471.29% -23.48% 4.76% -
  Horiz. % 171.43% 220.63% 280.16% 457.94% 80.16% 104.76% 100.00%
P/EPS 16.62 20.31 27.08 46.62 8.10 10.17 9.87 41.40%
  QoQ % -18.17% -25.00% -41.91% 475.56% -20.35% 3.04% -
  Horiz. % 168.39% 205.78% 274.37% 472.34% 82.07% 103.04% 100.00%
EY 6.02 4.92 3.69 2.15 12.34 9.83 10.13 -29.25%
  QoQ % 22.36% 33.33% 71.63% -82.58% 25.53% -2.96% -
  Horiz. % 59.43% 48.57% 36.43% 21.22% 121.82% 97.04% 100.00%
DY 1.35 1.50 0.00 0.00 1.84 1.74 0.00 -
  QoQ % -10.00% 0.00% 0.00% 0.00% 5.75% 0.00% -
  Horiz. % 77.59% 86.21% 0.00% 0.00% 105.75% 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 3.05 4.03 7.04 1.16 1.25 1.36 -22.33%
  QoQ % -69.51% -24.32% -42.76% 506.90% -7.20% -8.09% -
  Horiz. % 68.38% 224.26% 296.32% 517.65% 85.29% 91.91% 100.00%
P/EPS 7.12 22.31 30.90 56.94 9.34 9.64 10.70 -23.72%
  QoQ % -68.09% -27.80% -45.73% 509.64% -3.11% -9.91% -
  Horiz. % 66.54% 208.50% 288.79% 532.15% 87.29% 90.09% 100.00%
EY 14.04 4.48 3.24 1.76 10.71 10.37 9.35 31.03%
  QoQ % 213.39% 38.27% 84.09% -83.57% 3.28% 10.91% -
  Horiz. % 150.16% 47.91% 34.65% 18.82% 114.55% 110.91% 100.00%
DY 3.16 1.37 0.00 0.00 1.60 1.83 0.00 -
  QoQ % 130.66% 0.00% 0.00% 0.00% -12.57% 0.00% -
  Horiz. % 172.68% 74.86% 0.00% 0.00% 87.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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