Highlights

[KERJAYA] QoQ Quarter Result on 2017-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -17.73%    YoY -     9.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 269,892 278,396 255,140 252,663 229,941 240,203 233,217 10.22%
  QoQ % -3.05% 9.11% 0.98% 9.88% -4.27% 3.00% -
  Horiz. % 115.73% 119.37% 109.40% 108.34% 98.60% 103.00% 100.00%
PBT 47,296 46,019 42,762 40,771 41,544 47,270 38,870 13.96%
  QoQ % 2.77% 7.62% 4.88% -1.86% -12.11% 21.61% -
  Horiz. % 121.68% 118.39% 110.01% 104.89% 106.88% 121.61% 100.00%
Tax -10,367 -10,932 -10,295 -12,031 -6,800 -13,931 -9,893 3.17%
  QoQ % 5.17% -6.19% 14.43% -76.93% 51.19% -40.82% -
  Horiz. % 104.79% 110.50% 104.06% 121.61% 68.74% 140.82% 100.00%
NP 36,929 35,087 32,467 28,740 34,744 33,339 28,977 17.53%
  QoQ % 5.25% 8.07% 12.97% -17.28% 4.21% 15.05% -
  Horiz. % 127.44% 121.09% 112.04% 99.18% 119.90% 115.05% 100.00%
NP to SH 36,876 35,166 32,348 28,311 34,411 32,900 28,851 17.76%
  QoQ % 4.86% 8.71% 14.26% -17.73% 4.59% 14.03% -
  Horiz. % 127.82% 121.89% 112.12% 98.13% 119.27% 114.03% 100.00%
Tax Rate 21.92 % 23.76 % 24.08 % 29.51 % 16.37 % 29.47 % 25.45 % -9.47%
  QoQ % -7.74% -1.33% -18.40% 80.27% -44.45% 15.80% -
  Horiz. % 86.13% 93.36% 94.62% 115.95% 64.32% 115.80% 100.00%
Total Cost 232,963 243,309 222,673 223,923 195,197 206,864 204,240 9.16%
  QoQ % -4.25% 9.27% -0.56% 14.72% -5.64% 1.28% -
  Horiz. % 114.06% 119.13% 109.03% 109.64% 95.57% 101.28% 100.00%
Net Worth 956,246 931,476 906,637 789,951 811,884 835,311 811,113 11.59%
  QoQ % 2.66% 2.74% 14.77% -2.70% -2.80% 2.98% -
  Horiz. % 117.89% 114.84% 111.78% 97.39% 100.10% 102.98% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 18,629 - - 29,571 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 61.65% 0.00% 0.00% 100.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 956,246 931,476 906,637 789,951 811,884 835,311 811,113 11.59%
  QoQ % 2.66% 2.74% 14.77% -2.70% -2.80% 2.98% -
  Horiz. % 117.89% 114.84% 111.78% 97.39% 100.10% 102.98% 100.00%
NOSH 1,241,878 1,241,968 1,241,968 509,646 537,671 512,461 513,362 80.11%
  QoQ % -0.01% 0.00% 143.69% -5.21% 4.92% -0.18% -
  Horiz. % 241.91% 241.93% 241.93% 99.28% 104.74% 99.82% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.68 % 12.60 % 12.73 % 11.37 % 15.11 % 13.88 % 12.42 % 6.65%
  QoQ % 8.57% -1.02% 11.96% -24.75% 8.86% 11.76% -
  Horiz. % 110.14% 101.45% 102.50% 91.55% 121.66% 111.76% 100.00%
ROE 3.86 % 3.78 % 3.57 % 3.58 % 4.24 % 3.94 % 3.56 % 5.54%
  QoQ % 2.12% 5.88% -0.28% -15.57% 7.61% 10.67% -
  Horiz. % 108.43% 106.18% 100.28% 100.56% 119.10% 110.67% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.73 22.42 20.54 49.58 42.77 46.87 45.43 -38.81%
  QoQ % -3.08% 9.15% -58.57% 15.92% -8.75% 3.17% -
  Horiz. % 47.83% 49.35% 45.21% 109.13% 94.14% 103.17% 100.00%
EPS 2.97 2.83 2.60 5.56 6.40 6.42 5.62 -34.61%
  QoQ % 4.95% 8.85% -53.24% -13.13% -0.31% 14.23% -
  Horiz. % 52.85% 50.36% 46.26% 98.93% 113.88% 114.23% 100.00%
DPS 0.00 1.50 0.00 0.00 5.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.27% 0.00% 0.00% 100.00% - -
NAPS 0.7700 0.7500 0.7300 1.5500 1.5100 1.6300 1.5800 -38.04%
  QoQ % 2.67% 2.74% -52.90% 2.65% -7.36% 3.16% -
  Horiz. % 48.73% 47.47% 46.20% 98.10% 95.57% 103.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.73 22.42 20.54 20.34 18.51 19.34 18.78 10.21%
  QoQ % -3.08% 9.15% 0.98% 9.89% -4.29% 2.98% -
  Horiz. % 115.71% 119.38% 109.37% 108.31% 98.56% 102.98% 100.00%
EPS 2.97 2.83 2.60 2.28 2.77 2.65 2.32 17.88%
  QoQ % 4.95% 8.85% 14.04% -17.69% 4.53% 14.22% -
  Horiz. % 128.02% 121.98% 112.07% 98.28% 119.40% 114.22% 100.00%
DPS 0.00 1.50 0.00 0.00 2.38 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.03% 0.00% 0.00% 100.00% - -
NAPS 0.7699 0.7500 0.7300 0.6360 0.6537 0.6726 0.6531 11.58%
  QoQ % 2.65% 2.74% 14.78% -2.71% -2.81% 2.99% -
  Horiz. % 117.88% 114.84% 111.77% 97.38% 100.09% 102.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.4000 1.5000 1.4900 4.0600 3.6600 3.2600 2.6200 -
P/RPS 6.44 6.69 7.25 8.19 8.56 6.96 5.77 7.59%
  QoQ % -3.74% -7.72% -11.48% -4.32% 22.99% 20.62% -
  Horiz. % 111.61% 115.94% 125.65% 141.94% 148.35% 120.62% 100.00%
P/EPS 47.15 52.98 57.21 73.09 57.19 50.78 46.62 0.76%
  QoQ % -11.00% -7.39% -21.73% 27.80% 12.62% 8.92% -
  Horiz. % 101.14% 113.64% 122.72% 156.78% 122.67% 108.92% 100.00%
EY 2.12 1.89 1.75 1.37 1.75 1.97 2.15 -0.93%
  QoQ % 12.17% 8.00% 27.74% -21.71% -11.17% -8.37% -
  Horiz. % 98.60% 87.91% 81.40% 63.72% 81.40% 91.63% 100.00%
DY 0.00 1.00 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% 66.67% 0.00% 0.00% 100.00% - -
P/NAPS 1.82 2.00 2.04 2.62 2.42 2.00 1.66 6.32%
  QoQ % -9.00% -1.96% -22.14% 8.26% 21.00% 20.48% -
  Horiz. % 109.64% 120.48% 122.89% 157.83% 145.78% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 28/05/18 26/02/18 22/11/17 22/08/17 25/05/17 -
Price 1.2600 1.4400 1.5800 1.7400 4.0200 3.7200 3.2000 -
P/RPS 5.80 6.42 7.69 3.51 9.40 7.94 7.04 -12.11%
  QoQ % -9.66% -16.51% 119.09% -62.66% 18.39% 12.78% -
  Horiz. % 82.39% 91.19% 109.23% 49.86% 133.52% 112.78% 100.00%
P/EPS 42.43 50.86 60.66 31.32 62.81 57.94 56.94 -17.79%
  QoQ % -16.57% -16.16% 93.68% -50.14% 8.41% 1.76% -
  Horiz. % 74.52% 89.32% 106.53% 55.01% 110.31% 101.76% 100.00%
EY 2.36 1.97 1.65 3.19 1.59 1.73 1.76 21.58%
  QoQ % 19.80% 19.39% -48.28% 100.63% -8.09% -1.70% -
  Horiz. % 134.09% 111.93% 93.75% 181.25% 90.34% 98.30% 100.00%
DY 0.00 1.04 0.00 0.00 1.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.91% 0.00% 0.00% 100.00% - -
P/NAPS 1.64 1.92 2.16 1.12 2.66 2.28 2.03 -13.25%
  QoQ % -14.58% -11.11% 92.86% -57.89% 16.67% 12.32% -
  Horiz. % 80.79% 94.58% 106.40% 55.17% 131.03% 112.32% 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.
 


 

301  238  577  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers