Highlights

[KERJAYA] QoQ Quarter Result on 2016-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     3.68%    YoY -     515.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 240,203 233,217 228,816 190,467 193,481 185,930 18,604 451.22%
  QoQ % 3.00% 1.92% 20.13% -1.56% 4.06% 899.41% -
  Horiz. % 1,291.14% 1,253.59% 1,229.93% 1,023.80% 1,040.00% 999.41% 100.00%
PBT 47,270 38,870 34,151 33,791 33,174 32,041 6,636 270.66%
  QoQ % 21.61% 13.82% 1.07% 1.86% 3.54% 382.84% -
  Horiz. % 712.33% 585.74% 514.63% 509.21% 499.91% 482.84% 100.00%
Tax -13,931 -9,893 -8,172 -8,266 -8,528 -8,364 -1,880 280.55%
  QoQ % -40.82% -21.06% 1.14% 3.07% -1.96% -344.89% -
  Horiz. % 741.01% 526.22% 434.68% 439.68% 453.62% 444.89% 100.00%
NP 33,339 28,977 25,979 25,525 24,646 23,677 4,756 266.71%
  QoQ % 15.05% 11.54% 1.78% 3.57% 4.09% 397.83% -
  Horiz. % 700.99% 609.27% 546.24% 536.69% 518.21% 497.83% 100.00%
NP to SH 32,900 28,851 25,873 25,489 24,584 23,677 4,756 263.48%
  QoQ % 14.03% 11.51% 1.51% 3.68% 3.83% 397.83% -
  Horiz. % 691.76% 606.62% 544.01% 535.93% 516.90% 497.83% 100.00%
Tax Rate 29.47 % 25.45 % 23.93 % 24.46 % 25.71 % 26.10 % 28.33 % 2.67%
  QoQ % 15.80% 6.35% -2.17% -4.86% -1.49% -7.87% -
  Horiz. % 104.02% 89.83% 84.47% 86.34% 90.75% 92.13% 100.00%
Total Cost 206,864 204,240 202,837 164,942 168,835 162,253 13,848 507.55%
  QoQ % 1.28% 0.69% 22.97% -2.31% 4.06% 1,071.67% -
  Horiz. % 1,493.82% 1,474.87% 1,464.74% 1,191.09% 1,219.20% 1,171.67% 100.00%
Net Worth 835,311 811,113 762,093 734,772 500,720 268,614 108,839 289.57%
  QoQ % 2.98% 6.43% 3.72% 46.74% 86.41% 146.80% -
  Horiz. % 767.47% 745.24% 700.20% 675.10% 460.06% 246.80% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 20,269 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 835,311 811,113 762,093 734,772 500,720 268,614 108,839 289.57%
  QoQ % 2.98% 6.43% 3.72% 46.74% 86.41% 146.80% -
  Horiz. % 767.47% 745.24% 700.20% 675.10% 460.06% 246.80% 100.00%
NOSH 512,461 513,362 508,062 506,739 347,722 121,545 91,461 215.79%
  QoQ % -0.18% 1.04% 0.26% 45.73% 186.09% 32.89% -
  Horiz. % 560.30% 561.29% 555.49% 554.05% 380.18% 132.89% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.88 % 12.42 % 11.35 % 13.40 % 12.74 % 12.73 % 25.56 % -33.46%
  QoQ % 11.76% 9.43% -15.30% 5.18% 0.08% -50.20% -
  Horiz. % 54.30% 48.59% 44.41% 52.43% 49.84% 49.80% 100.00%
ROE 3.94 % 3.56 % 3.39 % 3.47 % 4.91 % 8.81 % 4.37 % -6.68%
  QoQ % 10.67% 5.01% -2.31% -29.33% -44.27% 101.60% -
  Horiz. % 90.16% 81.46% 77.57% 79.41% 112.36% 201.60% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 46.87 45.43 45.04 37.59 55.64 152.97 20.34 74.55%
  QoQ % 3.17% 0.87% 19.82% -32.44% -63.63% 652.06% -
  Horiz. % 230.43% 223.35% 221.44% 184.81% 273.55% 752.06% 100.00%
EPS 6.42 5.62 5.09 5.03 7.07 19.48 5.20 15.10%
  QoQ % 14.23% 10.41% 1.19% -28.85% -63.71% 274.62% -
  Horiz. % 123.46% 108.08% 97.88% 96.73% 135.96% 374.62% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6300 1.5800 1.5000 1.4500 1.4400 2.2100 1.1900 23.36%
  QoQ % 3.16% 5.33% 3.45% 0.69% -34.84% 85.71% -
  Horiz. % 136.97% 132.77% 126.05% 121.85% 121.01% 185.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.34 18.78 18.42 15.34 15.58 14.97 1.50 450.71%
  QoQ % 2.98% 1.95% 20.08% -1.54% 4.07% 898.00% -
  Horiz. % 1,289.33% 1,252.00% 1,228.00% 1,022.67% 1,038.67% 998.00% 100.00%
EPS 2.65 2.32 2.08 2.05 1.98 1.91 0.38 265.45%
  QoQ % 14.22% 11.54% 1.46% 3.54% 3.66% 402.63% -
  Horiz. % 697.37% 610.53% 547.37% 539.47% 521.05% 502.63% 100.00%
DPS 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6726 0.6531 0.6136 0.5916 0.4032 0.2163 0.0876 289.68%
  QoQ % 2.99% 6.44% 3.72% 46.73% 86.41% 146.92% -
  Horiz. % 767.81% 745.55% 700.46% 675.34% 460.27% 246.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.2600 2.6200 2.1700 2.3000 2.0300 1.7100 1.6300 -
P/RPS 6.96 5.77 4.82 6.12 3.65 1.12 8.01 -8.95%
  QoQ % 20.62% 19.71% -21.24% 67.67% 225.89% -86.02% -
  Horiz. % 86.89% 72.03% 60.17% 76.40% 45.57% 13.98% 100.00%
P/EPS 50.78 46.62 42.61 45.73 28.71 8.78 31.35 37.96%
  QoQ % 8.92% 9.41% -6.82% 59.28% 226.99% -71.99% -
  Horiz. % 161.98% 148.71% 135.92% 145.87% 91.58% 28.01% 100.00%
EY 1.97 2.15 2.35 2.19 3.48 11.39 3.19 -27.50%
  QoQ % -8.37% -8.51% 7.31% -37.07% -69.45% 257.05% -
  Horiz. % 61.76% 67.40% 73.67% 68.65% 109.09% 357.05% 100.00%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.00 1.66 1.45 1.59 1.41 0.77 1.37 28.72%
  QoQ % 20.48% 14.48% -8.81% 12.77% 83.12% -43.80% -
  Horiz. % 145.99% 121.17% 105.84% 116.06% 102.92% 56.20% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 -
Price 3.7200 3.2000 2.5000 2.1800 2.2000 2.0800 1.7000 -
P/RPS 7.94 7.04 5.55 5.80 3.95 1.36 8.36 -3.38%
  QoQ % 12.78% 26.85% -4.31% 46.84% 190.44% -83.73% -
  Horiz. % 94.98% 84.21% 66.39% 69.38% 47.25% 16.27% 100.00%
P/EPS 57.94 56.94 49.09 43.34 31.12 10.68 32.69 46.51%
  QoQ % 1.76% 15.99% 13.27% 39.27% 191.39% -67.33% -
  Horiz. % 177.24% 174.18% 150.17% 132.58% 95.20% 32.67% 100.00%
EY 1.73 1.76 2.04 2.31 3.21 9.37 3.06 -31.65%
  QoQ % -1.70% -13.73% -11.69% -28.04% -65.74% 206.21% -
  Horiz. % 56.54% 57.52% 66.67% 75.49% 104.90% 306.21% 100.00%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.28 2.03 1.67 1.50 1.53 0.94 1.43 36.52%
  QoQ % 12.32% 21.56% 11.33% -1.96% 62.77% -34.27% -
  Horiz. % 159.44% 141.96% 116.78% 104.90% 106.99% 65.73% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers