Highlights

[KERJAYA] QoQ Quarter Result on 2016-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     1.51%    YoY -     444.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 229,941 240,203 233,217 228,816 190,467 193,481 185,930 15.20%
  QoQ % -4.27% 3.00% 1.92% 20.13% -1.56% 4.06% -
  Horiz. % 123.67% 129.19% 125.43% 123.07% 102.44% 104.06% 100.00%
PBT 41,544 47,270 38,870 34,151 33,791 33,174 32,041 18.89%
  QoQ % -12.11% 21.61% 13.82% 1.07% 1.86% 3.54% -
  Horiz. % 129.66% 147.53% 121.31% 106.59% 105.46% 103.54% 100.00%
Tax -6,800 -13,931 -9,893 -8,172 -8,266 -8,528 -8,364 -12.88%
  QoQ % 51.19% -40.82% -21.06% 1.14% 3.07% -1.96% -
  Horiz. % 81.30% 166.56% 118.28% 97.70% 98.83% 101.96% 100.00%
NP 34,744 33,339 28,977 25,979 25,525 24,646 23,677 29.10%
  QoQ % 4.21% 15.05% 11.54% 1.78% 3.57% 4.09% -
  Horiz. % 146.74% 140.81% 122.38% 109.72% 107.81% 104.09% 100.00%
NP to SH 34,411 32,900 28,851 25,873 25,489 24,584 23,677 28.28%
  QoQ % 4.59% 14.03% 11.51% 1.51% 3.68% 3.83% -
  Horiz. % 145.34% 138.95% 121.85% 109.27% 107.65% 103.83% 100.00%
Tax Rate 16.37 % 29.47 % 25.45 % 23.93 % 24.46 % 25.71 % 26.10 % -26.71%
  QoQ % -44.45% 15.80% 6.35% -2.17% -4.86% -1.49% -
  Horiz. % 62.72% 112.91% 97.51% 91.69% 93.72% 98.51% 100.00%
Total Cost 195,197 206,864 204,240 202,837 164,942 168,835 162,253 13.10%
  QoQ % -5.64% 1.28% 0.69% 22.97% -2.31% 4.06% -
  Horiz. % 120.30% 127.49% 125.88% 125.01% 101.66% 104.06% 100.00%
Net Worth 811,884 835,311 811,113 762,093 734,772 500,720 268,614 108.91%
  QoQ % -2.80% 2.98% 6.43% 3.72% 46.74% 86.41% -
  Horiz. % 302.25% 310.97% 301.96% 283.71% 273.54% 186.41% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 29,571 - - - 20,269 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.89% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 85.94 % - % - % - % 79.52 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.07% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 811,884 835,311 811,113 762,093 734,772 500,720 268,614 108.91%
  QoQ % -2.80% 2.98% 6.43% 3.72% 46.74% 86.41% -
  Horiz. % 302.25% 310.97% 301.96% 283.71% 273.54% 186.41% 100.00%
NOSH 537,671 512,461 513,362 508,062 506,739 347,722 121,545 169.23%
  QoQ % 4.92% -0.18% 1.04% 0.26% 45.73% 186.09% -
  Horiz. % 442.36% 421.62% 422.36% 418.00% 416.91% 286.09% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.11 % 13.88 % 12.42 % 11.35 % 13.40 % 12.74 % 12.73 % 12.09%
  QoQ % 8.86% 11.76% 9.43% -15.30% 5.18% 0.08% -
  Horiz. % 118.70% 109.03% 97.56% 89.16% 105.26% 100.08% 100.00%
ROE 4.24 % 3.94 % 3.56 % 3.39 % 3.47 % 4.91 % 8.81 % -38.56%
  QoQ % 7.61% 10.67% 5.01% -2.31% -29.33% -44.27% -
  Horiz. % 48.13% 44.72% 40.41% 38.48% 39.39% 55.73% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.77 46.87 45.43 45.04 37.59 55.64 152.97 -57.21%
  QoQ % -8.75% 3.17% 0.87% 19.82% -32.44% -63.63% -
  Horiz. % 27.96% 30.64% 29.70% 29.44% 24.57% 36.37% 100.00%
EPS 6.40 6.42 5.62 5.09 5.03 7.07 19.48 -52.35%
  QoQ % -0.31% 14.23% 10.41% 1.19% -28.85% -63.71% -
  Horiz. % 32.85% 32.96% 28.85% 26.13% 25.82% 36.29% 100.00%
DPS 5.50 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5100 1.6300 1.5800 1.5000 1.4500 1.4400 2.2100 -22.41%
  QoQ % -7.36% 3.16% 5.33% 3.45% 0.69% -34.84% -
  Horiz. % 68.33% 73.76% 71.49% 67.87% 65.61% 65.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.51 19.34 18.78 18.42 15.34 15.58 14.97 15.19%
  QoQ % -4.29% 2.98% 1.95% 20.08% -1.54% 4.07% -
  Horiz. % 123.65% 129.19% 125.45% 123.05% 102.47% 104.07% 100.00%
EPS 2.77 2.65 2.32 2.08 2.05 1.98 1.91 28.10%
  QoQ % 4.53% 14.22% 11.54% 1.46% 3.54% 3.66% -
  Horiz. % 145.03% 138.74% 121.47% 108.90% 107.33% 103.66% 100.00%
DPS 2.38 0.00 0.00 0.00 1.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.01% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6537 0.6726 0.6531 0.6136 0.5916 0.4032 0.2163 108.89%
  QoQ % -2.81% 2.99% 6.44% 3.72% 46.73% 86.41% -
  Horiz. % 302.22% 310.96% 301.94% 283.68% 273.51% 186.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.6600 3.2600 2.6200 2.1700 2.3000 2.0300 1.7100 -
P/RPS 8.56 6.96 5.77 4.82 6.12 3.65 1.12 287.53%
  QoQ % 22.99% 20.62% 19.71% -21.24% 67.67% 225.89% -
  Horiz. % 764.29% 621.43% 515.18% 430.36% 546.43% 325.89% 100.00%
P/EPS 57.19 50.78 46.62 42.61 45.73 28.71 8.78 248.38%
  QoQ % 12.62% 8.92% 9.41% -6.82% 59.28% 226.99% -
  Horiz. % 651.37% 578.36% 530.98% 485.31% 520.84% 326.99% 100.00%
EY 1.75 1.97 2.15 2.35 2.19 3.48 11.39 -71.28%
  QoQ % -11.17% -8.37% -8.51% 7.31% -37.07% -69.45% -
  Horiz. % 15.36% 17.30% 18.88% 20.63% 19.23% 30.55% 100.00%
DY 1.50 0.00 0.00 0.00 1.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.42 2.00 1.66 1.45 1.59 1.41 0.77 114.41%
  QoQ % 21.00% 20.48% 14.48% -8.81% 12.77% 83.12% -
  Horiz. % 314.29% 259.74% 215.58% 188.31% 206.49% 183.12% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 27/05/16 -
Price 4.0200 3.7200 3.2000 2.5000 2.1800 2.2000 2.0800 -
P/RPS 9.40 7.94 7.04 5.55 5.80 3.95 1.36 262.42%
  QoQ % 18.39% 12.78% 26.85% -4.31% 46.84% 190.44% -
  Horiz. % 691.18% 583.82% 517.65% 408.09% 426.47% 290.44% 100.00%
P/EPS 62.81 57.94 56.94 49.09 43.34 31.12 10.68 225.46%
  QoQ % 8.41% 1.76% 15.99% 13.27% 39.27% 191.39% -
  Horiz. % 588.11% 542.51% 533.15% 459.64% 405.81% 291.39% 100.00%
EY 1.59 1.73 1.76 2.04 2.31 3.21 9.37 -69.32%
  QoQ % -8.09% -1.70% -13.73% -11.69% -28.04% -65.74% -
  Horiz. % 16.97% 18.46% 18.78% 21.77% 24.65% 34.26% 100.00%
DY 1.37 0.00 0.00 0.00 1.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.66 2.28 2.03 1.67 1.50 1.53 0.94 99.94%
  QoQ % 16.67% 12.32% 21.56% 11.33% -1.96% 62.77% -
  Horiz. % 282.98% 242.55% 215.96% 177.66% 159.57% 162.77% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers