Highlights

[KERJAYA] QoQ Cumulative 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 -     -74.01%    YoY -     12.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,068,762 803,428 533,536 255,140 956,024 703,362 473,421 71.83%
  QoQ % 33.03% 50.59% 109.11% -73.31% 35.92% 48.57% -
  Horiz. % 225.75% 169.71% 112.70% 53.89% 201.94% 148.57% 100.00%
PBT 182,431 136,077 88,781 42,762 168,451 127,682 86,138 64.69%
  QoQ % 34.06% 53.27% 107.62% -74.61% 31.93% 48.23% -
  Horiz. % 211.79% 157.98% 103.07% 49.64% 195.56% 148.23% 100.00%
Tax -43,877 -31,594 -21,227 -10,295 -42,654 -30,623 -23,823 50.09%
  QoQ % -38.88% -48.84% -106.19% 75.86% -39.29% -28.54% -
  Horiz. % 184.18% 132.62% 89.10% 43.21% 179.05% 128.54% 100.00%
NP 138,554 104,483 67,554 32,467 125,797 97,059 62,315 70.11%
  QoQ % 32.61% 54.67% 108.07% -74.19% 29.61% 55.76% -
  Horiz. % 222.34% 167.67% 108.41% 52.10% 201.87% 155.76% 100.00%
NP to SH 138,415 104,390 67,514 32,348 124,471 96,161 61,750 71.02%
  QoQ % 32.59% 54.62% 108.71% -74.01% 29.44% 55.73% -
  Horiz. % 224.15% 169.05% 109.33% 52.39% 201.57% 155.73% 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 930,208 698,945 465,982 222,673 830,227 606,303 411,106 72.10%
  QoQ % 33.09% 49.99% 109.27% -73.18% 36.93% 47.48% -
  Horiz. % 226.27% 170.02% 113.35% 54.16% 201.95% 147.48% 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 18,628 18,629 - 28,030 29,349 - -
  QoQ % -0.33% -0.01% 0.00% 0.00% -4.50% 0.00% -
  Horiz. % 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 % -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 % 10.92 % 7.25 % 3.57 % 15.76 % 11.93 % 7.39 % 54.09%
  QoQ % 29.67% 50.62% 103.08% -77.35% 32.10% 61.43% -
  Horiz. % 191.61% 147.77% 98.11% 48.31% 213.26% 161.43% 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 64.69 42.96 20.54 187.59 131.81 92.31 -4.34%
  QoQ % 33.48% 50.58% 109.15% -89.05% 42.32% 42.79% -
  Horiz. % 93.54% 70.08% 46.54% 22.25% 203.22% 142.79% 100.00%
EPS 11.15 8.41 5.44 2.60 23.32 18.02 12.04 -4.98%
  QoQ % 32.58% 54.60% 109.23% -88.85% 29.41% 49.67% -
  Horiz. % 92.61% 69.85% 45.18% 21.59% 193.69% 149.67% 100.00%
DPS 1.50 1.50 1.50 0.00 5.50 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.27% 27.27% 27.27% 0.00% 100.00% 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 64.69 42.96 20.54 76.98 56.63 38.12 71.83%
  QoQ % 33.02% 50.58% 109.15% -73.32% 35.94% 48.56% -
  Horiz. % 225.73% 169.70% 112.70% 53.88% 201.94% 148.56% 100.00%
EPS 11.14 8.41 5.44 2.60 10.02 7.74 4.97 71.02%
  QoQ % 32.46% 54.60% 109.23% -74.05% 29.46% 55.73% -
  Horiz. % 224.14% 169.22% 109.46% 52.31% 201.61% 155.73% 100.00%
DPS 1.49 1.50 1.50 0.00 2.26 2.36 0.00 -
  QoQ % -0.67% 0.00% 0.00% 0.00% -4.24% 0.00% -
  Horiz. % 63.14% 63.56% 63.56% 0.00% 95.76% 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 2.16 3.49 7.25 2.16 2.78 3.53 -47.74%
  QoQ % -38.43% -38.11% -51.86% 235.65% -22.30% -21.25% -
  Horiz. % 37.68% 61.19% 98.87% 205.38% 61.19% 78.75% 100.00%
P/EPS 10.28 16.66 27.59 57.21 16.62 20.31 27.08 -47.48%
  QoQ % -38.30% -39.62% -51.77% 244.22% -18.17% -25.00% -
  Horiz. % 37.96% 61.52% 101.88% 211.26% 61.37% 75.00% 100.00%
EY 9.72 6.00 3.62 1.75 6.02 4.92 3.69 90.40%
  QoQ % 62.00% 65.75% 106.86% -70.93% 22.36% 33.33% -
  Horiz. % 263.41% 162.60% 98.10% 47.43% 163.14% 133.33% 100.00%
DY 1.30 1.07 1.00 0.00 1.35 1.50 0.00 -
  QoQ % 21.50% 7.00% 0.00% 0.00% -10.00% 0.00% -
  Horiz. % 86.67% 71.33% 66.67% 0.00% 90.00% 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 1.95 3.35 7.69 0.93 3.05 4.03 -48.62%
  QoQ % -24.10% -41.79% -56.44% 726.88% -69.51% -24.32% -
  Horiz. % 36.72% 48.39% 83.13% 190.82% 23.08% 75.68% 100.00%
P/EPS 11.45 14.99 26.49 60.66 7.12 22.31 30.90 -48.32%
  QoQ % -23.62% -43.41% -56.33% 751.97% -68.09% -27.80% -
  Horiz. % 37.06% 48.51% 85.73% 196.31% 23.04% 72.20% 100.00%
EY 8.74 6.67 3.78 1.65 14.04 4.48 3.24 93.43%
  QoQ % 31.03% 76.46% 129.09% -88.25% 213.39% 38.27% -
  Horiz. % 269.75% 205.86% 116.67% 50.93% 433.33% 138.27% 100.00%
DY 1.17 1.19 1.04 0.00 3.16 1.37 0.00 -
  QoQ % -1.68% 14.42% 0.00% 0.00% 130.66% 0.00% -
  Horiz. % 85.40% 86.86% 75.91% 0.00% 230.66% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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