Highlights

[KERJAYA] QoQ Quarter Result on 2019-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -7.74%    YoY -     -10.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 128,104 211,836 268,409 263,331 259,358 264,178 265,334 -38.48%
  QoQ % -39.53% -21.08% 1.93% 1.53% -1.82% -0.44% -
  Horiz. % 48.28% 79.84% 101.16% 99.25% 97.75% 99.56% 100.00%
PBT 10,315 33,347 46,676 45,962 47,266 45,945 46,354 -63.31%
  QoQ % -69.07% -28.56% 1.55% -2.76% 2.88% -0.88% -
  Horiz. % 22.25% 71.94% 100.69% 99.15% 101.97% 99.12% 100.00%
Tax -257 -11,012 -10,459 -12,926 -11,499 -10,757 -12,283 -92.42%
  QoQ % 97.67% -5.29% 19.09% -12.41% -6.90% 12.42% -
  Horiz. % 2.09% 89.65% 85.15% 105.23% 93.62% 87.58% 100.00%
NP 10,058 22,335 36,217 33,036 35,767 35,188 34,071 -55.70%
  QoQ % -54.97% -38.33% 9.63% -7.64% 1.65% 3.28% -
  Horiz. % 29.52% 65.55% 106.30% 96.96% 104.98% 103.28% 100.00%
NP to SH 10,062 22,327 36,225 33,010 35,781 35,122 34,025 -55.65%
  QoQ % -54.93% -38.37% 9.74% -7.74% 1.88% 3.22% -
  Horiz. % 29.57% 65.62% 106.47% 97.02% 105.16% 103.22% 100.00%
Tax Rate 2.49 % 33.02 % 22.41 % 28.12 % 24.33 % 23.41 % 26.50 % -79.36%
  QoQ % -92.46% 47.34% -20.31% 15.58% 3.93% -11.66% -
  Horiz. % 9.40% 124.60% 84.57% 106.11% 91.81% 88.34% 100.00%
Total Cost 118,046 189,501 232,192 230,295 223,591 228,990 231,263 -36.16%
  QoQ % -37.71% -18.39% 0.82% 3.00% -2.36% -0.98% -
  Horiz. % 51.04% 81.94% 100.40% 99.58% 96.68% 99.02% 100.00%
Net Worth 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 7.61%
  QoQ % -0.41% 2.32% 2.35% 2.22% 1.09% 3.57% -
  Horiz. % 111.62% 112.08% 109.54% 107.02% 104.69% 103.57% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 18,467 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 50.98 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,091,467 1,095,945 1,071,112 1,046,489 1,023,722 1,012,722 977,843 7.61%
  QoQ % -0.41% 2.32% 2.35% 2.22% 1.09% 3.57% -
  Horiz. % 111.62% 112.08% 109.54% 107.02% 104.69% 103.57% 100.00%
NOSH 1,226,368 1,231,399 1,231,164 1,231,164 1,233,401 1,235,027 1,237,777 -0.62%
  QoQ % -0.41% 0.02% 0.00% -0.18% -0.13% -0.22% -
  Horiz. % 99.08% 99.48% 99.47% 99.47% 99.65% 99.78% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.85 % 10.54 % 13.49 % 12.55 % 13.79 % 13.32 % 12.84 % -27.99%
  QoQ % -25.52% -21.87% 7.49% -8.99% 3.53% 3.74% -
  Horiz. % 61.14% 82.09% 105.06% 97.74% 107.40% 103.74% 100.00%
ROE 0.92 % 2.04 % 3.38 % 3.15 % 3.50 % 3.47 % 3.48 % -58.84%
  QoQ % -54.90% -39.64% 7.30% -10.00% 0.86% -0.29% -
  Horiz. % 26.44% 58.62% 97.13% 90.52% 100.57% 99.71% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.45 17.20 21.80 21.39 21.03 21.39 21.44 -38.09%
  QoQ % -39.24% -21.10% 1.92% 1.71% -1.68% -0.23% -
  Horiz. % 48.74% 80.22% 101.68% 99.77% 98.09% 99.77% 100.00%
EPS 0.82 1.81 2.94 2.68 2.90 2.84 2.75 -55.40%
  QoQ % -54.70% -38.44% 9.70% -7.59% 2.11% 3.27% -
  Horiz. % 29.82% 65.82% 106.91% 97.45% 105.45% 103.27% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8900 0.8900 0.8700 0.8500 0.8300 0.8200 0.7900 8.28%
  QoQ % 0.00% 2.30% 2.35% 2.41% 1.22% 3.80% -
  Horiz. % 112.66% 112.66% 110.13% 107.59% 105.06% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.31 17.06 21.61 21.20 20.88 21.27 21.36 -38.49%
  QoQ % -39.57% -21.06% 1.93% 1.53% -1.83% -0.42% -
  Horiz. % 48.27% 79.87% 101.17% 99.25% 97.75% 99.58% 100.00%
EPS 0.81 1.80 2.92 2.66 2.88 2.83 2.74 -55.66%
  QoQ % -55.00% -38.36% 9.77% -7.64% 1.77% 3.28% -
  Horiz. % 29.56% 65.69% 106.57% 97.08% 105.11% 103.28% 100.00%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8788 0.8824 0.8624 0.8426 0.8243 0.8154 0.7873 7.61%
  QoQ % -0.41% 2.32% 2.35% 2.22% 1.09% 3.57% -
  Horiz. % 111.62% 112.08% 109.54% 107.02% 104.70% 103.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.0700 0.9000 1.3100 1.3400 1.3800 1.2300 1.1500 -
P/RPS 10.24 5.23 6.01 6.26 6.56 5.75 5.36 54.03%
  QoQ % 95.79% -12.98% -3.99% -4.57% 14.09% 7.28% -
  Horiz. % 191.04% 97.57% 112.13% 116.79% 122.39% 107.28% 100.00%
P/EPS 130.41 49.64 44.52 49.98 47.57 43.25 41.84 113.52%
  QoQ % 162.71% 11.50% -10.92% 5.07% 9.99% 3.37% -
  Horiz. % 311.69% 118.64% 106.41% 119.46% 113.70% 103.37% 100.00%
EY 0.77 2.01 2.25 2.00 2.10 2.31 2.39 -53.04%
  QoQ % -61.69% -10.67% 12.50% -4.76% -9.09% -3.35% -
  Horiz. % 32.22% 84.10% 94.14% 83.68% 87.87% 96.65% 100.00%
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.20 1.01 1.51 1.58 1.66 1.50 1.46 -12.27%
  QoQ % 18.81% -33.11% -4.43% -4.82% 10.67% 2.74% -
  Horiz. % 82.19% 69.18% 103.42% 108.22% 113.70% 102.74% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 - 27/08/19 30/05/19 28/02/19 -
Price 1.0500 1.0700 1.2700 1.3400 1.4100 1.2400 1.2800 -
P/RPS 10.05 6.22 5.83 6.26 6.71 5.80 5.97 41.56%
  QoQ % 61.58% 6.69% -6.87% -6.71% 15.69% -2.85% -
  Horiz. % 168.34% 104.19% 97.65% 104.86% 112.40% 97.15% 100.00%
P/EPS 127.98 59.01 43.16 49.98 48.60 43.60 46.56 96.35%
  QoQ % 116.88% 36.72% -13.65% 2.84% 11.47% -6.36% -
  Horiz. % 274.87% 126.74% 92.70% 107.35% 104.38% 93.64% 100.00%
EY 0.78 1.69 2.32 2.00 2.06 2.29 2.15 -49.16%
  QoQ % -53.85% -27.16% 16.00% -2.91% -10.04% 6.51% -
  Horiz. % 36.28% 78.60% 107.91% 93.02% 95.81% 106.51% 100.00%
DY 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.18 1.20 1.46 1.58 1.70 1.51 1.62 -19.06%
  QoQ % -1.67% -17.81% -7.59% -7.06% 12.58% -6.79% -
  Horiz. % 72.84% 74.07% 90.12% 97.53% 104.94% 93.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

540  187  602  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.09+0.01 
 IRIS 0.265+0.005 
 ESCERAM 0.66+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS