Highlights

[KERJAYA] QoQ Quarter Result on 2018-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     8.71%    YoY -     6.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 264,178 265,334 269,892 278,396 255,140 252,663 229,941 9.70%
  QoQ % -0.44% -1.69% -3.05% 9.11% 0.98% 9.88% -
  Horiz. % 114.89% 115.39% 117.37% 121.07% 110.96% 109.88% 100.00%
PBT 45,945 46,354 47,296 46,019 42,762 40,771 41,544 6.95%
  QoQ % -0.88% -1.99% 2.77% 7.62% 4.88% -1.86% -
  Horiz. % 110.59% 111.58% 113.85% 110.77% 102.93% 98.14% 100.00%
Tax -10,757 -12,283 -10,367 -10,932 -10,295 -12,031 -6,800 35.80%
  QoQ % 12.42% -18.48% 5.17% -6.19% 14.43% -76.93% -
  Horiz. % 158.19% 180.63% 152.46% 160.76% 151.40% 176.93% 100.00%
NP 35,188 34,071 36,929 35,087 32,467 28,740 34,744 0.85%
  QoQ % 3.28% -7.74% 5.25% 8.07% 12.97% -17.28% -
  Horiz. % 101.28% 98.06% 106.29% 100.99% 93.45% 82.72% 100.00%
NP to SH 35,122 34,025 36,876 35,166 32,348 28,311 34,411 1.37%
  QoQ % 3.22% -7.73% 4.86% 8.71% 14.26% -17.73% -
  Horiz. % 102.07% 98.88% 107.16% 102.19% 94.00% 82.27% 100.00%
Tax Rate 23.41 % 26.50 % 21.92 % 23.76 % 24.08 % 29.51 % 16.37 % 26.96%
  QoQ % -11.66% 20.89% -7.74% -1.33% -18.40% 80.27% -
  Horiz. % 143.01% 161.88% 133.90% 145.14% 147.10% 180.27% 100.00%
Total Cost 228,990 231,263 232,963 243,309 222,673 223,923 195,197 11.24%
  QoQ % -0.98% -0.73% -4.25% 9.27% -0.56% 14.72% -
  Horiz. % 117.31% 118.48% 119.35% 124.65% 114.08% 114.72% 100.00%
Net Worth 1,012,722 977,843 956,246 931,476 906,637 789,951 811,884 15.89%
  QoQ % 3.57% 2.26% 2.66% 2.74% 14.77% -2.70% -
  Horiz. % 124.74% 120.44% 117.78% 114.73% 111.67% 97.30% 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 - - - 18,629 - - 29,571 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 63.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 52.98 % - % - % 85.94 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.65% 0.00% 0.00% 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 1,012,722 977,843 956,246 931,476 906,637 789,951 811,884 15.89%
  QoQ % 3.57% 2.26% 2.66% 2.74% 14.77% -2.70% -
  Horiz. % 124.74% 120.44% 117.78% 114.73% 111.67% 97.30% 100.00%
NOSH 1,235,027 1,237,777 1,241,878 1,241,968 1,241,968 509,646 537,671 74.18%
  QoQ % -0.22% -0.33% -0.01% 0.00% 143.69% -5.21% -
  Horiz. % 229.70% 230.21% 230.97% 230.99% 230.99% 94.79% 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 % 12.84 % 13.68 % 12.60 % 12.73 % 11.37 % 15.11 % -8.07%
  QoQ % 3.74% -6.14% 8.57% -1.02% 11.96% -24.75% -
  Horiz. % 88.15% 84.98% 90.54% 83.39% 84.25% 75.25% 100.00%
ROE 3.47 % 3.48 % 3.86 % 3.78 % 3.57 % 3.58 % 4.24 % -12.52%
  QoQ % -0.29% -9.84% 2.12% 5.88% -0.28% -15.57% -
  Horiz. % 81.84% 82.08% 91.04% 89.15% 84.20% 84.43% 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 21.44 21.73 22.42 20.54 49.58 42.77 -37.02%
  QoQ % -0.23% -1.33% -3.08% 9.15% -58.57% 15.92% -
  Horiz. % 50.01% 50.13% 50.81% 52.42% 48.02% 115.92% 100.00%
EPS 2.84 2.75 2.97 2.83 2.60 5.56 6.40 -41.85%
  QoQ % 3.27% -7.41% 4.95% 8.85% -53.24% -13.13% -
  Horiz. % 44.38% 42.97% 46.41% 44.22% 40.62% 86.88% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 5.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 27.27% 0.00% 0.00% 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 21.36 21.73 22.42 20.54 20.34 18.51 9.72%
  QoQ % -0.42% -1.70% -3.08% 9.15% 0.98% 9.89% -
  Horiz. % 114.91% 115.40% 117.40% 121.12% 110.97% 109.89% 100.00%
EPS 2.83 2.74 2.97 2.83 2.60 2.28 2.77 1.44%
  QoQ % 3.28% -7.74% 4.95% 8.85% 14.04% -17.69% -
  Horiz. % 102.17% 98.92% 107.22% 102.17% 93.86% 82.31% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 2.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 63.03% 0.00% 0.00% 100.00%
NAPS 0.8154 0.7873 0.7699 0.7500 0.7300 0.6360 0.6537 15.89%
  QoQ % 3.57% 2.26% 2.65% 2.74% 14.78% -2.71% -
  Horiz. % 124.74% 120.44% 117.78% 114.73% 111.67% 97.29% 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 5.36 6.44 6.69 7.25 8.19 8.56 -23.32%
  QoQ % 7.28% -16.77% -3.74% -7.72% -11.48% -4.32% -
  Horiz. % 67.17% 62.62% 75.23% 78.15% 84.70% 95.68% 100.00%
P/EPS 43.25 41.84 47.15 52.98 57.21 73.09 57.19 -17.01%
  QoQ % 3.37% -11.26% -11.00% -7.39% -21.73% 27.80% -
  Horiz. % 75.63% 73.16% 82.44% 92.64% 100.03% 127.80% 100.00%
EY 2.31 2.39 2.12 1.89 1.75 1.37 1.75 20.35%
  QoQ % -3.35% 12.74% 12.17% 8.00% 27.74% -21.71% -
  Horiz. % 132.00% 136.57% 121.14% 108.00% 100.00% 78.29% 100.00%
DY 0.00 0.00 0.00 1.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% 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 5.97 5.80 6.42 7.69 3.51 9.40 -27.54%
  QoQ % -2.85% 2.93% -9.66% -16.51% 119.09% -62.66% -
  Horiz. % 61.70% 63.51% 61.70% 68.30% 81.81% 37.34% 100.00%
P/EPS 43.60 46.56 42.43 50.86 60.66 31.32 62.81 -21.62%
  QoQ % -6.36% 9.73% -16.57% -16.16% 93.68% -50.14% -
  Horiz. % 69.42% 74.13% 67.55% 80.97% 96.58% 49.86% 100.00%
EY 2.29 2.15 2.36 1.97 1.65 3.19 1.59 27.56%
  QoQ % 6.51% -8.90% 19.80% 19.39% -48.28% 100.63% -
  Horiz. % 144.03% 135.22% 148.43% 123.90% 103.77% 200.63% 100.00%
DY 0.00 0.00 0.00 1.04 0.00 0.00 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 75.91% 0.00% 0.00% 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.
 


 

133  170  509  1333 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IMPIANA 0.03-0.005 
 IWCITY 1.04+0.055 
 KNM 0.39+0.005 
 ARMADA 0.250.00 
 GPACKET-WB 0.11+0.005 
 NETX 0.0150.00 
 KNM-WB 0.2350.00 
 GETS 0.2550.00 
 DWL 0.66+0.01 
Partners & Brokers