Highlights

[KERJAYA] QoQ Quarter Result on 2017-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     14.03%    YoY -     33.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 255,140 252,663 229,941 240,203 233,217 228,816 190,467 21.54%
  QoQ % 0.98% 9.88% -4.27% 3.00% 1.92% 20.13% -
  Horiz. % 133.95% 132.65% 120.72% 126.11% 122.44% 120.13% 100.00%
PBT 42,762 40,771 41,544 47,270 38,870 34,151 33,791 17.01%
  QoQ % 4.88% -1.86% -12.11% 21.61% 13.82% 1.07% -
  Horiz. % 126.55% 120.66% 122.94% 139.89% 115.03% 101.07% 100.00%
Tax -10,295 -12,031 -6,800 -13,931 -9,893 -8,172 -8,266 15.77%
  QoQ % 14.43% -76.93% 51.19% -40.82% -21.06% 1.14% -
  Horiz. % 124.55% 145.55% 82.26% 168.53% 119.68% 98.86% 100.00%
NP 32,467 28,740 34,744 33,339 28,977 25,979 25,525 17.41%
  QoQ % 12.97% -17.28% 4.21% 15.05% 11.54% 1.78% -
  Horiz. % 127.20% 112.60% 136.12% 130.61% 113.52% 101.78% 100.00%
NP to SH 32,348 28,311 34,411 32,900 28,851 25,873 25,489 17.24%
  QoQ % 14.26% -17.73% 4.59% 14.03% 11.51% 1.51% -
  Horiz. % 126.91% 111.07% 135.00% 129.08% 113.19% 101.51% 100.00%
Tax Rate 24.08 % 29.51 % 16.37 % 29.47 % 25.45 % 23.93 % 24.46 % -1.04%
  QoQ % -18.40% 80.27% -44.45% 15.80% 6.35% -2.17% -
  Horiz. % 98.45% 120.65% 66.93% 120.48% 104.05% 97.83% 100.00%
Total Cost 222,673 223,923 195,197 206,864 204,240 202,837 164,942 22.17%
  QoQ % -0.56% 14.72% -5.64% 1.28% 0.69% 22.97% -
  Horiz. % 135.00% 135.76% 118.34% 125.42% 123.83% 122.97% 100.00%
Net Worth 906,637 789,951 811,884 835,311 811,113 762,093 734,772 15.06%
  QoQ % 14.77% -2.70% -2.80% 2.98% 6.43% 3.72% -
  Horiz. % 123.39% 107.51% 110.49% 113.68% 110.39% 103.72% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 29,571 - - - 20,269 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.89% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 85.94 % - % - % - % 79.52 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.07% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 906,637 789,951 811,884 835,311 811,113 762,093 734,772 15.06%
  QoQ % 14.77% -2.70% -2.80% 2.98% 6.43% 3.72% -
  Horiz. % 123.39% 107.51% 110.49% 113.68% 110.39% 103.72% 100.00%
NOSH 1,241,968 509,646 537,671 512,461 513,362 508,062 506,739 81.88%
  QoQ % 143.69% -5.21% 4.92% -0.18% 1.04% 0.26% -
  Horiz. % 245.09% 100.57% 106.10% 101.13% 101.31% 100.26% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.73 % 11.37 % 15.11 % 13.88 % 12.42 % 11.35 % 13.40 % -3.36%
  QoQ % 11.96% -24.75% 8.86% 11.76% 9.43% -15.30% -
  Horiz. % 95.00% 84.85% 112.76% 103.58% 92.69% 84.70% 100.00%
ROE 3.57 % 3.58 % 4.24 % 3.94 % 3.56 % 3.39 % 3.47 % 1.91%
  QoQ % -0.28% -15.57% 7.61% 10.67% 5.01% -2.31% -
  Horiz. % 102.88% 103.17% 122.19% 113.54% 102.59% 97.69% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.54 49.58 42.77 46.87 45.43 45.04 37.59 -33.19%
  QoQ % -58.57% 15.92% -8.75% 3.17% 0.87% 19.82% -
  Horiz. % 54.64% 131.90% 113.78% 124.69% 120.86% 119.82% 100.00%
EPS 2.60 5.56 6.40 6.42 5.62 5.09 5.03 -35.62%
  QoQ % -53.24% -13.13% -0.31% 14.23% 10.41% 1.19% -
  Horiz. % 51.69% 110.54% 127.24% 127.63% 111.73% 101.19% 100.00%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.50% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7300 1.5500 1.5100 1.6300 1.5800 1.5000 1.4500 -36.74%
  QoQ % -52.90% 2.65% -7.36% 3.16% 5.33% 3.45% -
  Horiz. % 50.34% 106.90% 104.14% 112.41% 108.97% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.54 20.34 18.51 19.34 18.78 18.42 15.34 21.50%
  QoQ % 0.98% 9.89% -4.29% 2.98% 1.95% 20.08% -
  Horiz. % 133.90% 132.59% 120.66% 126.08% 122.43% 120.08% 100.00%
EPS 2.60 2.28 2.77 2.65 2.32 2.08 2.05 17.19%
  QoQ % 14.04% -17.69% 4.53% 14.22% 11.54% 1.46% -
  Horiz. % 126.83% 111.22% 135.12% 129.27% 113.17% 101.46% 100.00%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 1.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 146.01% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7300 0.6360 0.6537 0.6726 0.6531 0.6136 0.5916 15.06%
  QoQ % 14.78% -2.71% -2.81% 2.99% 6.44% 3.72% -
  Horiz. % 123.39% 107.51% 110.50% 113.69% 110.40% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.4900 4.0600 3.6600 3.2600 2.6200 2.1700 2.3000 -
P/RPS 7.25 8.19 8.56 6.96 5.77 4.82 6.12 11.97%
  QoQ % -11.48% -4.32% 22.99% 20.62% 19.71% -21.24% -
  Horiz. % 118.46% 133.82% 139.87% 113.73% 94.28% 78.76% 100.00%
P/EPS 57.21 73.09 57.19 50.78 46.62 42.61 45.73 16.12%
  QoQ % -21.73% 27.80% 12.62% 8.92% 9.41% -6.82% -
  Horiz. % 125.10% 159.83% 125.06% 111.04% 101.95% 93.18% 100.00%
EY 1.75 1.37 1.75 1.97 2.15 2.35 2.19 -13.90%
  QoQ % 27.74% -21.71% -11.17% -8.37% -8.51% 7.31% -
  Horiz. % 79.91% 62.56% 79.91% 89.95% 98.17% 107.31% 100.00%
DY 0.00 0.00 1.50 0.00 0.00 0.00 1.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.04 2.62 2.42 2.00 1.66 1.45 1.59 18.09%
  QoQ % -22.14% 8.26% 21.00% 20.48% 14.48% -8.81% -
  Horiz. % 128.30% 164.78% 152.20% 125.79% 104.40% 91.19% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 -
Price 1.5800 1.7400 4.0200 3.7200 3.2000 2.5000 2.1800 -
P/RPS 7.69 3.51 9.40 7.94 7.04 5.55 5.80 20.71%
  QoQ % 119.09% -62.66% 18.39% 12.78% 26.85% -4.31% -
  Horiz. % 132.59% 60.52% 162.07% 136.90% 121.38% 95.69% 100.00%
P/EPS 60.66 31.32 62.81 57.94 56.94 49.09 43.34 25.15%
  QoQ % 93.68% -50.14% 8.41% 1.76% 15.99% 13.27% -
  Horiz. % 139.96% 72.27% 144.92% 133.69% 131.38% 113.27% 100.00%
EY 1.65 3.19 1.59 1.73 1.76 2.04 2.31 -20.11%
  QoQ % -48.28% 100.63% -8.09% -1.70% -13.73% -11.69% -
  Horiz. % 71.43% 138.10% 68.83% 74.89% 76.19% 88.31% 100.00%
DY 0.00 0.00 1.37 0.00 0.00 0.00 1.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.86% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.16 1.12 2.66 2.28 2.03 1.67 1.50 27.55%
  QoQ % 92.86% -57.89% 16.67% 12.32% 21.56% 11.33% -
  Horiz. % 144.00% 74.67% 177.33% 152.00% 135.33% 111.33% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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