Highlights

[KERJAYA] QoQ Quarter Result on 2016-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     3.83%    YoY -     589.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 233,217 228,816 190,467 193,481 185,930 18,604 21,694 386.39%
  QoQ % 1.92% 20.13% -1.56% 4.06% 899.41% -14.24% -
  Horiz. % 1,075.03% 1,054.74% 877.97% 891.86% 857.06% 85.76% 100.00%
PBT 38,870 34,151 33,791 33,174 32,041 6,636 5,856 252.78%
  QoQ % 13.82% 1.07% 1.86% 3.54% 382.84% 13.32% -
  Horiz. % 663.76% 583.18% 577.03% 566.50% 547.15% 113.32% 100.00%
Tax -9,893 -8,172 -8,266 -8,528 -8,364 -1,880 -1,712 221.68%
  QoQ % -21.06% 1.14% 3.07% -1.96% -344.89% -9.81% -
  Horiz. % 577.86% 477.34% 482.83% 498.13% 488.55% 109.81% 100.00%
NP 28,977 25,979 25,525 24,646 23,677 4,756 4,144 265.24%
  QoQ % 11.54% 1.78% 3.57% 4.09% 397.83% 14.77% -
  Horiz. % 699.25% 626.91% 615.95% 594.74% 571.36% 114.77% 100.00%
NP to SH 28,851 25,873 25,489 24,584 23,677 4,756 4,144 264.18%
  QoQ % 11.51% 1.51% 3.68% 3.83% 397.83% 14.77% -
  Horiz. % 696.21% 624.35% 615.08% 593.24% 571.36% 114.77% 100.00%
Tax Rate 25.45 % 23.93 % 24.46 % 25.71 % 26.10 % 28.33 % 29.23 % -8.81%
  QoQ % 6.35% -2.17% -4.86% -1.49% -7.87% -3.08% -
  Horiz. % 87.07% 81.87% 83.68% 87.96% 89.29% 96.92% 100.00%
Total Cost 204,240 202,837 164,942 168,835 162,253 13,848 17,550 412.78%
  QoQ % 0.69% 22.97% -2.31% 4.06% 1,071.67% -21.09% -
  Horiz. % 1,163.76% 1,155.77% 939.84% 962.02% 924.52% 78.91% 100.00%
Net Worth 811,113 762,093 734,772 500,720 268,614 108,839 102,691 296.11%
  QoQ % 6.43% 3.72% 46.74% 86.41% 146.80% 5.99% -
  Horiz. % 789.86% 742.12% 715.52% 487.60% 261.58% 105.99% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 20,269 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 79.52 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 811,113 762,093 734,772 500,720 268,614 108,839 102,691 296.11%
  QoQ % 6.43% 3.72% 46.74% 86.41% 146.80% 5.99% -
  Horiz. % 789.86% 742.12% 715.52% 487.60% 261.58% 105.99% 100.00%
NOSH 513,362 508,062 506,739 347,722 121,545 91,461 90,877 216.85%
  QoQ % 1.04% 0.26% 45.73% 186.09% 32.89% 0.64% -
  Horiz. % 564.90% 559.06% 557.61% 382.63% 133.75% 100.64% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.42 % 11.35 % 13.40 % 12.74 % 12.73 % 25.56 % 19.10 % -24.92%
  QoQ % 9.43% -15.30% 5.18% 0.08% -50.20% 33.82% -
  Horiz. % 65.03% 59.42% 70.16% 66.70% 66.65% 133.82% 100.00%
ROE 3.56 % 3.39 % 3.47 % 4.91 % 8.81 % 4.37 % 4.04 % -8.08%
  QoQ % 5.01% -2.31% -29.33% -44.27% 101.60% 8.17% -
  Horiz. % 88.12% 83.91% 85.89% 121.53% 218.07% 108.17% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.43 45.04 37.59 55.64 152.97 20.34 23.87 53.52%
  QoQ % 0.87% 19.82% -32.44% -63.63% 652.06% -14.79% -
  Horiz. % 190.32% 188.69% 157.48% 233.10% 640.85% 85.21% 100.00%
EPS 5.62 5.09 5.03 7.07 19.48 5.20 4.56 14.94%
  QoQ % 10.41% 1.19% -28.85% -63.71% 274.62% 14.04% -
  Horiz. % 123.25% 111.62% 110.31% 155.04% 427.19% 114.04% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5800 1.5000 1.4500 1.4400 2.2100 1.1900 1.1300 25.02%
  QoQ % 5.33% 3.45% 0.69% -34.84% 85.71% 5.31% -
  Horiz. % 139.82% 132.74% 128.32% 127.43% 195.58% 105.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.78 18.42 15.34 15.58 14.97 1.50 1.75 385.82%
  QoQ % 1.95% 20.08% -1.54% 4.07% 898.00% -14.29% -
  Horiz. % 1,073.14% 1,052.57% 876.57% 890.29% 855.43% 85.71% 100.00%
EPS 2.32 2.08 2.05 1.98 1.91 0.38 0.33 266.55%
  QoQ % 11.54% 1.46% 3.54% 3.66% 402.63% 15.15% -
  Horiz. % 703.03% 630.30% 621.21% 600.00% 578.79% 115.15% 100.00%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6531 0.6136 0.5916 0.4032 0.2163 0.0876 0.0827 296.07%
  QoQ % 6.44% 3.72% 46.73% 86.41% 146.92% 5.93% -
  Horiz. % 789.72% 741.96% 715.36% 487.55% 261.55% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.6200 2.1700 2.3000 2.0300 1.7100 1.6300 1.6000 -
P/RPS 5.77 4.82 6.12 3.65 1.12 8.01 6.70 -9.47%
  QoQ % 19.71% -21.24% 67.67% 225.89% -86.02% 19.55% -
  Horiz. % 86.12% 71.94% 91.34% 54.48% 16.72% 119.55% 100.00%
P/EPS 46.62 42.61 45.73 28.71 8.78 31.35 35.09 20.83%
  QoQ % 9.41% -6.82% 59.28% 226.99% -71.99% -10.66% -
  Horiz. % 132.86% 121.43% 130.32% 81.82% 25.02% 89.34% 100.00%
EY 2.15 2.35 2.19 3.48 11.39 3.19 2.85 -17.12%
  QoQ % -8.51% 7.31% -37.07% -69.45% 257.05% 11.93% -
  Horiz. % 75.44% 82.46% 76.84% 122.11% 399.65% 111.93% 100.00%
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.66 1.45 1.59 1.41 0.77 1.37 1.42 10.96%
  QoQ % 14.48% -8.81% 12.77% 83.12% -43.80% -3.52% -
  Horiz. % 116.90% 102.11% 111.97% 99.30% 54.23% 96.48% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 -
Price 3.2000 2.5000 2.1800 2.2000 2.0800 1.7000 1.6000 -
P/RPS 7.04 5.55 5.80 3.95 1.36 8.36 6.70 3.35%
  QoQ % 26.85% -4.31% 46.84% 190.44% -83.73% 24.78% -
  Horiz. % 105.07% 82.84% 86.57% 58.96% 20.30% 124.78% 100.00%
P/EPS 56.94 49.09 43.34 31.12 10.68 32.69 35.09 38.05%
  QoQ % 15.99% 13.27% 39.27% 191.39% -67.33% -6.84% -
  Horiz. % 162.27% 139.90% 123.51% 88.69% 30.44% 93.16% 100.00%
EY 1.76 2.04 2.31 3.21 9.37 3.06 2.85 -27.46%
  QoQ % -13.73% -11.69% -28.04% -65.74% 206.21% 7.37% -
  Horiz. % 61.75% 71.58% 81.05% 112.63% 328.77% 107.37% 100.00%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.03 1.67 1.50 1.53 0.94 1.43 1.42 26.88%
  QoQ % 21.56% 11.33% -1.96% 62.77% -34.27% 0.70% -
  Horiz. % 142.96% 117.61% 105.63% 107.75% 66.20% 100.70% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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