Highlights

[KERJAYA] QoQ Quarter Result on 2019-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     1.88%    YoY -     1.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 268,409 263,331 259,358 264,178 265,334 269,892 278,396 -2.40%
  QoQ % 1.93% 1.53% -1.82% -0.44% -1.69% -3.05% -
  Horiz. % 96.41% 94.59% 93.16% 94.89% 95.31% 96.95% 100.00%
PBT 46,676 45,962 47,266 45,945 46,354 47,296 46,019 0.95%
  QoQ % 1.55% -2.76% 2.88% -0.88% -1.99% 2.77% -
  Horiz. % 101.43% 99.88% 102.71% 99.84% 100.73% 102.77% 100.00%
Tax -10,459 -12,926 -11,499 -10,757 -12,283 -10,367 -10,932 -2.90%
  QoQ % 19.09% -12.41% -6.90% 12.42% -18.48% 5.17% -
  Horiz. % 95.67% 118.24% 105.19% 98.40% 112.36% 94.83% 100.00%
NP 36,217 33,036 35,767 35,188 34,071 36,929 35,087 2.13%
  QoQ % 9.63% -7.64% 1.65% 3.28% -7.74% 5.25% -
  Horiz. % 103.22% 94.15% 101.94% 100.29% 97.10% 105.25% 100.00%
NP to SH 36,225 33,010 35,781 35,122 34,025 36,876 35,166 1.99%
  QoQ % 9.74% -7.74% 1.88% 3.22% -7.73% 4.86% -
  Horiz. % 103.01% 93.87% 101.75% 99.87% 96.76% 104.86% 100.00%
Tax Rate 22.41 % 28.12 % 24.33 % 23.41 % 26.50 % 21.92 % 23.76 % -3.81%
  QoQ % -20.31% 15.58% 3.93% -11.66% 20.89% -7.74% -
  Horiz. % 94.32% 118.35% 102.40% 98.53% 111.53% 92.26% 100.00%
Total Cost 232,192 230,295 223,591 228,990 231,263 232,963 243,309 -3.06%
  QoQ % 0.82% 3.00% -2.36% -0.98% -0.73% -4.25% -
  Horiz. % 95.43% 94.65% 91.90% 94.11% 95.05% 95.75% 100.00%
Net Worth 1,071,112 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 9.73%
  QoQ % 2.35% 2.22% 1.09% 3.57% 2.26% 2.66% -
  Horiz. % 114.99% 112.35% 109.90% 108.72% 104.98% 102.66% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 18,467 - - - - - 18,629 -0.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.13% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 50.98 % - % - % - % - % - % 52.98 % -2.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.22% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,071,112 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 9.73%
  QoQ % 2.35% 2.22% 1.09% 3.57% 2.26% 2.66% -
  Horiz. % 114.99% 112.35% 109.90% 108.72% 104.98% 102.66% 100.00%
NOSH 1,231,164 1,231,164 1,233,401 1,235,027 1,237,777 1,241,878 1,241,968 -0.58%
  QoQ % 0.00% -0.18% -0.13% -0.22% -0.33% -0.01% -
  Horiz. % 99.13% 99.13% 99.31% 99.44% 99.66% 99.99% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.49 % 12.55 % 13.79 % 13.32 % 12.84 % 13.68 % 12.60 % 4.64%
  QoQ % 7.49% -8.99% 3.53% 3.74% -6.14% 8.57% -
  Horiz. % 107.06% 99.60% 109.44% 105.71% 101.90% 108.57% 100.00%
ROE 3.38 % 3.15 % 3.50 % 3.47 % 3.48 % 3.86 % 3.78 % -7.17%
  QoQ % 7.30% -10.00% 0.86% -0.29% -9.84% 2.12% -
  Horiz. % 89.42% 83.33% 92.59% 91.80% 92.06% 102.12% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.80 21.39 21.03 21.39 21.44 21.73 22.42 -1.85%
  QoQ % 1.92% 1.71% -1.68% -0.23% -1.33% -3.08% -
  Horiz. % 97.23% 95.41% 93.80% 95.41% 95.63% 96.92% 100.00%
EPS 2.94 2.68 2.90 2.84 2.75 2.97 2.83 2.57%
  QoQ % 9.70% -7.59% 2.11% 3.27% -7.41% 4.95% -
  Horiz. % 103.89% 94.70% 102.47% 100.35% 97.17% 104.95% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8700 0.8500 0.8300 0.8200 0.7900 0.7700 0.7500 10.37%
  QoQ % 2.35% 2.41% 1.22% 3.80% 2.60% 2.67% -
  Horiz. % 116.00% 113.33% 110.67% 109.33% 105.33% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.61 21.20 20.88 21.27 21.36 21.73 22.42 -2.42%
  QoQ % 1.93% 1.53% -1.83% -0.42% -1.70% -3.08% -
  Horiz. % 96.39% 94.56% 93.13% 94.87% 95.27% 96.92% 100.00%
EPS 2.92 2.66 2.88 2.83 2.74 2.97 2.83 2.10%
  QoQ % 9.77% -7.64% 1.77% 3.28% -7.74% 4.95% -
  Horiz. % 103.18% 93.99% 101.77% 100.00% 96.82% 104.95% 100.00%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 1.50 -0.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.33% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8624 0.8426 0.8243 0.8154 0.7873 0.7699 0.7500 9.73%
  QoQ % 2.35% 2.22% 1.09% 3.57% 2.26% 2.65% -
  Horiz. % 114.99% 112.35% 109.91% 108.72% 104.97% 102.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.3100 1.3400 1.3800 1.2300 1.1500 1.4000 1.5000 -
P/RPS 6.01 6.26 6.56 5.75 5.36 6.44 6.69 -6.88%
  QoQ % -3.99% -4.57% 14.09% 7.28% -16.77% -3.74% -
  Horiz. % 89.84% 93.57% 98.06% 85.95% 80.12% 96.26% 100.00%
P/EPS 44.52 49.98 47.57 43.25 41.84 47.15 52.98 -10.92%
  QoQ % -10.92% 5.07% 9.99% 3.37% -11.26% -11.00% -
  Horiz. % 84.03% 94.34% 89.79% 81.63% 78.97% 89.00% 100.00%
EY 2.25 2.00 2.10 2.31 2.39 2.12 1.89 12.29%
  QoQ % 12.50% -4.76% -9.09% -3.35% 12.74% 12.17% -
  Horiz. % 119.05% 105.82% 111.11% 122.22% 126.46% 112.17% 100.00%
DY 1.15 0.00 0.00 0.00 0.00 0.00 1.00 9.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.51 1.58 1.66 1.50 1.46 1.82 2.00 -17.04%
  QoQ % -4.43% -4.82% 10.67% 2.74% -19.78% -9.00% -
  Horiz. % 75.50% 79.00% 83.00% 75.00% 73.00% 91.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 - 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 -
Price 1.2700 1.3400 1.4100 1.2400 1.2800 1.2600 1.4400 -
P/RPS 5.83 6.26 6.71 5.80 5.97 5.80 6.42 -6.21%
  QoQ % -6.87% -6.71% 15.69% -2.85% 2.93% -9.66% -
  Horiz. % 90.81% 97.51% 104.52% 90.34% 92.99% 90.34% 100.00%
P/EPS 43.16 49.98 48.60 43.60 46.56 42.43 50.86 -10.34%
  QoQ % -13.65% 2.84% 11.47% -6.36% 9.73% -16.57% -
  Horiz. % 84.86% 98.27% 95.56% 85.73% 91.55% 83.43% 100.00%
EY 2.32 2.00 2.06 2.29 2.15 2.36 1.97 11.49%
  QoQ % 16.00% -2.91% -10.04% 6.51% -8.90% 19.80% -
  Horiz. % 117.77% 101.52% 104.57% 116.24% 109.14% 119.80% 100.00%
DY 1.18 0.00 0.00 0.00 0.00 0.00 1.04 8.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.46% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.46 1.58 1.70 1.51 1.62 1.64 1.92 -16.65%
  QoQ % -7.59% -7.06% 12.58% -6.79% -1.22% -14.58% -
  Horiz. % 76.04% 82.29% 88.54% 78.65% 84.38% 85.42% 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.
 


 

236  522  507  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.13+0.09 
 SAPNRG 0.20-0.01 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.25+0.045 
 XOX 0.0550.00 
 MYEG 1.12-0.06 
 DSONIC-WA 0.48+0.095 
Partners & Brokers