Highlights

[KERJAYA] QoQ Quarter Result on 2018-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     4.86%    YoY -     7.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 259,358 264,178 265,334 269,892 278,396 255,140 252,663 1.76%
  QoQ % -1.82% -0.44% -1.69% -3.05% 9.11% 0.98% -
  Horiz. % 102.65% 104.56% 105.01% 106.82% 110.18% 100.98% 100.00%
PBT 47,266 45,945 46,354 47,296 46,019 42,762 40,771 10.39%
  QoQ % 2.88% -0.88% -1.99% 2.77% 7.62% 4.88% -
  Horiz. % 115.93% 112.69% 113.69% 116.00% 112.87% 104.88% 100.00%
Tax -11,499 -10,757 -12,283 -10,367 -10,932 -10,295 -12,031 -2.98%
  QoQ % -6.90% 12.42% -18.48% 5.17% -6.19% 14.43% -
  Horiz. % 95.58% 89.41% 102.09% 86.17% 90.87% 85.57% 100.00%
NP 35,767 35,188 34,071 36,929 35,087 32,467 28,740 15.75%
  QoQ % 1.65% 3.28% -7.74% 5.25% 8.07% 12.97% -
  Horiz. % 124.45% 122.44% 118.55% 128.49% 122.08% 112.97% 100.00%
NP to SH 35,781 35,122 34,025 36,876 35,166 32,348 28,311 16.95%
  QoQ % 1.88% 3.22% -7.73% 4.86% 8.71% 14.26% -
  Horiz. % 126.39% 124.06% 120.18% 130.25% 124.21% 114.26% 100.00%
Tax Rate 24.33 % 23.41 % 26.50 % 21.92 % 23.76 % 24.08 % 29.51 % -12.11%
  QoQ % 3.93% -11.66% 20.89% -7.74% -1.33% -18.40% -
  Horiz. % 82.45% 79.33% 89.80% 74.28% 80.52% 81.60% 100.00%
Total Cost 223,591 228,990 231,263 232,963 243,309 222,673 223,923 -0.10%
  QoQ % -2.36% -0.98% -0.73% -4.25% 9.27% -0.56% -
  Horiz. % 99.85% 102.26% 103.28% 104.04% 108.66% 99.44% 100.00%
Net Worth 1,023,722 1,012,722 977,843 956,246 931,476 906,637 789,951 18.92%
  QoQ % 1.09% 3.57% 2.26% 2.66% 2.74% 14.77% -
  Horiz. % 129.59% 128.20% 123.79% 121.05% 117.92% 114.77% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 18,629 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 52.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,023,722 1,012,722 977,843 956,246 931,476 906,637 789,951 18.92%
  QoQ % 1.09% 3.57% 2.26% 2.66% 2.74% 14.77% -
  Horiz. % 129.59% 128.20% 123.79% 121.05% 117.92% 114.77% 100.00%
NOSH 1,233,401 1,235,027 1,237,777 1,241,878 1,241,968 1,241,968 509,646 80.55%
  QoQ % -0.13% -0.22% -0.33% -0.01% 0.00% 143.69% -
  Horiz. % 242.01% 242.33% 242.87% 243.67% 243.69% 243.69% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.79 % 13.32 % 12.84 % 13.68 % 12.60 % 12.73 % 11.37 % 13.77%
  QoQ % 3.53% 3.74% -6.14% 8.57% -1.02% 11.96% -
  Horiz. % 121.28% 117.15% 112.93% 120.32% 110.82% 111.96% 100.00%
ROE 3.50 % 3.47 % 3.48 % 3.86 % 3.78 % 3.57 % 3.58 % -1.50%
  QoQ % 0.86% -0.29% -9.84% 2.12% 5.88% -0.28% -
  Horiz. % 97.77% 96.93% 97.21% 107.82% 105.59% 99.72% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.03 21.39 21.44 21.73 22.42 20.54 49.58 -43.64%
  QoQ % -1.68% -0.23% -1.33% -3.08% 9.15% -58.57% -
  Horiz. % 42.42% 43.14% 43.24% 43.83% 45.22% 41.43% 100.00%
EPS 2.90 2.84 2.75 2.97 2.83 2.60 5.56 -35.28%
  QoQ % 2.11% 3.27% -7.41% 4.95% 8.85% -53.24% -
  Horiz. % 52.16% 51.08% 49.46% 53.42% 50.90% 46.76% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8300 0.8200 0.7900 0.7700 0.7500 0.7300 1.5500 -34.13%
  QoQ % 1.22% 3.80% 2.60% 2.67% 2.74% -52.90% -
  Horiz. % 53.55% 52.90% 50.97% 49.68% 48.39% 47.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.88 21.27 21.36 21.73 22.42 20.54 20.34 1.77%
  QoQ % -1.83% -0.42% -1.70% -3.08% 9.15% 0.98% -
  Horiz. % 102.65% 104.57% 105.01% 106.83% 110.23% 100.98% 100.00%
EPS 2.88 2.83 2.74 2.97 2.83 2.60 2.28 16.90%
  QoQ % 1.77% 3.28% -7.74% 4.95% 8.85% 14.04% -
  Horiz. % 126.32% 124.12% 120.18% 130.26% 124.12% 114.04% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8243 0.8154 0.7873 0.7699 0.7500 0.7300 0.6360 18.93%
  QoQ % 1.09% 3.57% 2.26% 2.65% 2.74% 14.78% -
  Horiz. % 129.61% 128.21% 123.79% 121.05% 117.92% 114.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.3800 1.2300 1.1500 1.4000 1.5000 1.4900 4.0600 -
P/RPS 6.56 5.75 5.36 6.44 6.69 7.25 8.19 -13.79%
  QoQ % 14.09% 7.28% -16.77% -3.74% -7.72% -11.48% -
  Horiz. % 80.10% 70.21% 65.45% 78.63% 81.68% 88.52% 100.00%
P/EPS 47.57 43.25 41.84 47.15 52.98 57.21 73.09 -24.96%
  QoQ % 9.99% 3.37% -11.26% -11.00% -7.39% -21.73% -
  Horiz. % 65.08% 59.17% 57.24% 64.51% 72.49% 78.27% 100.00%
EY 2.10 2.31 2.39 2.12 1.89 1.75 1.37 33.05%
  QoQ % -9.09% -3.35% 12.74% 12.17% 8.00% 27.74% -
  Horiz. % 153.28% 168.61% 174.45% 154.74% 137.96% 127.74% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.66 1.50 1.46 1.82 2.00 2.04 2.62 -26.29%
  QoQ % 10.67% 2.74% -19.78% -9.00% -1.96% -22.14% -
  Horiz. % 63.36% 57.25% 55.73% 69.47% 76.34% 77.86% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 26/02/18 -
Price 1.4100 1.2400 1.2800 1.2600 1.4400 1.5800 1.7400 -
P/RPS 6.71 5.80 5.97 5.80 6.42 7.69 3.51 54.21%
  QoQ % 15.69% -2.85% 2.93% -9.66% -16.51% 119.09% -
  Horiz. % 191.17% 165.24% 170.09% 165.24% 182.91% 219.09% 100.00%
P/EPS 48.60 43.60 46.56 42.43 50.86 60.66 31.32 34.14%
  QoQ % 11.47% -6.36% 9.73% -16.57% -16.16% 93.68% -
  Horiz. % 155.17% 139.21% 148.66% 135.47% 162.39% 193.68% 100.00%
EY 2.06 2.29 2.15 2.36 1.97 1.65 3.19 -25.35%
  QoQ % -10.04% 6.51% -8.90% 19.80% 19.39% -48.28% -
  Horiz. % 64.58% 71.79% 67.40% 73.98% 61.76% 51.72% 100.00%
DY 0.00 0.00 0.00 0.00 1.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.70 1.51 1.62 1.64 1.92 2.16 1.12 32.18%
  QoQ % 12.58% -6.79% -1.22% -14.58% -11.11% 92.86% -
  Horiz. % 151.79% 134.82% 144.64% 146.43% 171.43% 192.86% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers