Highlights

[KERJAYA] QoQ Quarter Result on 2017-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     4.59%    YoY -     35.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 278,396 255,140 252,663 229,941 240,203 233,217 228,816 14.01%
  QoQ % 9.11% 0.98% 9.88% -4.27% 3.00% 1.92% -
  Horiz. % 121.67% 111.50% 110.42% 100.49% 104.98% 101.92% 100.00%
PBT 46,019 42,762 40,771 41,544 47,270 38,870 34,151 22.07%
  QoQ % 7.62% 4.88% -1.86% -12.11% 21.61% 13.82% -
  Horiz. % 134.75% 125.21% 119.38% 121.65% 138.41% 113.82% 100.00%
Tax -10,932 -10,295 -12,031 -6,800 -13,931 -9,893 -8,172 21.47%
  QoQ % -6.19% 14.43% -76.93% 51.19% -40.82% -21.06% -
  Horiz. % 133.77% 125.98% 147.22% 83.21% 170.47% 121.06% 100.00%
NP 35,087 32,467 28,740 34,744 33,339 28,977 25,979 22.25%
  QoQ % 8.07% 12.97% -17.28% 4.21% 15.05% 11.54% -
  Horiz. % 135.06% 124.97% 110.63% 133.74% 128.33% 111.54% 100.00%
NP to SH 35,166 32,348 28,311 34,411 32,900 28,851 25,873 22.77%
  QoQ % 8.71% 14.26% -17.73% 4.59% 14.03% 11.51% -
  Horiz. % 135.92% 125.03% 109.42% 133.00% 127.16% 111.51% 100.00%
Tax Rate 23.76 % 24.08 % 29.51 % 16.37 % 29.47 % 25.45 % 23.93 % -0.48%
  QoQ % -1.33% -18.40% 80.27% -44.45% 15.80% 6.35% -
  Horiz. % 99.29% 100.63% 123.32% 68.41% 123.15% 106.35% 100.00%
Total Cost 243,309 222,673 223,923 195,197 206,864 204,240 202,837 12.93%
  QoQ % 9.27% -0.56% 14.72% -5.64% 1.28% 0.69% -
  Horiz. % 119.95% 109.78% 110.40% 96.23% 101.99% 100.69% 100.00%
Net Worth 931,476 906,637 789,951 811,884 835,311 811,113 762,093 14.36%
  QoQ % 2.74% 14.77% -2.70% -2.80% 2.98% 6.43% -
  Horiz. % 122.23% 118.97% 103.66% 106.53% 109.61% 106.43% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 18,629 - - 29,571 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 61.65% 0.00% 0.00% 100.00% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 931,476 906,637 789,951 811,884 835,311 811,113 762,093 14.36%
  QoQ % 2.74% 14.77% -2.70% -2.80% 2.98% 6.43% -
  Horiz. % 122.23% 118.97% 103.66% 106.53% 109.61% 106.43% 100.00%
NOSH 1,241,968 1,241,968 509,646 537,671 512,461 513,362 508,062 81.76%
  QoQ % 0.00% 143.69% -5.21% 4.92% -0.18% 1.04% -
  Horiz. % 244.45% 244.45% 100.31% 105.83% 100.87% 101.04% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.60 % 12.73 % 11.37 % 15.11 % 13.88 % 12.42 % 11.35 % 7.23%
  QoQ % -1.02% 11.96% -24.75% 8.86% 11.76% 9.43% -
  Horiz. % 111.01% 112.16% 100.18% 133.13% 122.29% 109.43% 100.00%
ROE 3.78 % 3.57 % 3.58 % 4.24 % 3.94 % 3.56 % 3.39 % 7.55%
  QoQ % 5.88% -0.28% -15.57% 7.61% 10.67% 5.01% -
  Horiz. % 111.50% 105.31% 105.60% 125.07% 116.22% 105.01% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.42 20.54 49.58 42.77 46.87 45.43 45.04 -37.27%
  QoQ % 9.15% -58.57% 15.92% -8.75% 3.17% 0.87% -
  Horiz. % 49.78% 45.60% 110.08% 94.96% 104.06% 100.87% 100.00%
EPS 2.83 2.60 5.56 6.40 6.42 5.62 5.09 -32.46%
  QoQ % 8.85% -53.24% -13.13% -0.31% 14.23% 10.41% -
  Horiz. % 55.60% 51.08% 109.23% 125.74% 126.13% 110.41% 100.00%
DPS 1.50 0.00 0.00 5.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.27% 0.00% 0.00% 100.00% - - -
NAPS 0.7500 0.7300 1.5500 1.5100 1.6300 1.5800 1.5000 -37.08%
  QoQ % 2.74% -52.90% 2.65% -7.36% 3.16% 5.33% -
  Horiz. % 50.00% 48.67% 103.33% 100.67% 108.67% 105.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.42 20.54 20.34 18.51 19.34 18.78 18.42 14.04%
  QoQ % 9.15% 0.98% 9.89% -4.29% 2.98% 1.95% -
  Horiz. % 121.72% 111.51% 110.42% 100.49% 104.99% 101.95% 100.00%
EPS 2.83 2.60 2.28 2.77 2.65 2.32 2.08 22.86%
  QoQ % 8.85% 14.04% -17.69% 4.53% 14.22% 11.54% -
  Horiz. % 136.06% 125.00% 109.62% 133.17% 127.40% 111.54% 100.00%
DPS 1.50 0.00 0.00 2.38 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.03% 0.00% 0.00% 100.00% - - -
NAPS 0.7500 0.7300 0.6360 0.6537 0.6726 0.6531 0.6136 14.36%
  QoQ % 2.74% 14.78% -2.71% -2.81% 2.99% 6.44% -
  Horiz. % 122.23% 118.97% 103.65% 106.54% 109.62% 106.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.5000 1.4900 4.0600 3.6600 3.2600 2.6200 2.1700 -
P/RPS 6.69 7.25 8.19 8.56 6.96 5.77 4.82 24.50%
  QoQ % -7.72% -11.48% -4.32% 22.99% 20.62% 19.71% -
  Horiz. % 138.80% 150.41% 169.92% 177.59% 144.40% 119.71% 100.00%
P/EPS 52.98 57.21 73.09 57.19 50.78 46.62 42.61 15.68%
  QoQ % -7.39% -21.73% 27.80% 12.62% 8.92% 9.41% -
  Horiz. % 124.34% 134.26% 171.53% 134.22% 119.17% 109.41% 100.00%
EY 1.89 1.75 1.37 1.75 1.97 2.15 2.35 -13.55%
  QoQ % 8.00% 27.74% -21.71% -11.17% -8.37% -8.51% -
  Horiz. % 80.43% 74.47% 58.30% 74.47% 83.83% 91.49% 100.00%
DY 1.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 100.00% - - -
P/NAPS 2.00 2.04 2.62 2.42 2.00 1.66 1.45 23.98%
  QoQ % -1.96% -22.14% 8.26% 21.00% 20.48% 14.48% -
  Horiz. % 137.93% 140.69% 180.69% 166.90% 137.93% 114.48% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 -
Price 1.4400 1.5800 1.7400 4.0200 3.7200 3.2000 2.5000 -
P/RPS 6.42 7.69 3.51 9.40 7.94 7.04 5.55 10.22%
  QoQ % -16.51% 119.09% -62.66% 18.39% 12.78% 26.85% -
  Horiz. % 115.68% 138.56% 63.24% 169.37% 143.06% 126.85% 100.00%
P/EPS 50.86 60.66 31.32 62.81 57.94 56.94 49.09 2.40%
  QoQ % -16.16% 93.68% -50.14% 8.41% 1.76% 15.99% -
  Horiz. % 103.61% 123.57% 63.80% 127.95% 118.03% 115.99% 100.00%
EY 1.97 1.65 3.19 1.59 1.73 1.76 2.04 -2.31%
  QoQ % 19.39% -48.28% 100.63% -8.09% -1.70% -13.73% -
  Horiz. % 96.57% 80.88% 156.37% 77.94% 84.80% 86.27% 100.00%
DY 1.04 0.00 0.00 1.37 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.91% 0.00% 0.00% 100.00% - - -
P/NAPS 1.92 2.16 1.12 2.66 2.28 2.03 1.67 9.77%
  QoQ % -11.11% 92.86% -57.89% 16.67% 12.32% 21.56% -
  Horiz. % 114.97% 129.34% 67.07% 159.28% 136.53% 121.56% 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