Highlights

[KERJAYA] QoQ Quarter Result on 2018-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -7.73%    YoY -     20.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 263,331 259,358 264,178 265,334 269,892 278,396 255,140 2.13%
  QoQ % 1.53% -1.82% -0.44% -1.69% -3.05% 9.11% -
  Horiz. % 103.21% 101.65% 103.54% 104.00% 105.78% 109.11% 100.00%
PBT 45,962 47,266 45,945 46,354 47,296 46,019 42,762 4.92%
  QoQ % -2.76% 2.88% -0.88% -1.99% 2.77% 7.62% -
  Horiz. % 107.48% 110.53% 107.44% 108.40% 110.60% 107.62% 100.00%
Tax -12,926 -11,499 -10,757 -12,283 -10,367 -10,932 -10,295 16.37%
  QoQ % -12.41% -6.90% 12.42% -18.48% 5.17% -6.19% -
  Horiz. % 125.56% 111.70% 104.49% 119.31% 100.70% 106.19% 100.00%
NP 33,036 35,767 35,188 34,071 36,929 35,087 32,467 1.16%
  QoQ % -7.64% 1.65% 3.28% -7.74% 5.25% 8.07% -
  Horiz. % 101.75% 110.16% 108.38% 104.94% 113.74% 108.07% 100.00%
NP to SH 33,010 35,781 35,122 34,025 36,876 35,166 32,348 1.36%
  QoQ % -7.74% 1.88% 3.22% -7.73% 4.86% 8.71% -
  Horiz. % 102.05% 110.61% 108.58% 105.18% 114.00% 108.71% 100.00%
Tax Rate 28.12 % 24.33 % 23.41 % 26.50 % 21.92 % 23.76 % 24.08 % 10.88%
  QoQ % 15.58% 3.93% -11.66% 20.89% -7.74% -1.33% -
  Horiz. % 116.78% 101.04% 97.22% 110.05% 91.03% 98.67% 100.00%
Total Cost 230,295 223,591 228,990 231,263 232,963 243,309 222,673 2.27%
  QoQ % 3.00% -2.36% -0.98% -0.73% -4.25% 9.27% -
  Horiz. % 103.42% 100.41% 102.84% 103.86% 104.62% 109.27% 100.00%
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.03%
  QoQ % 2.22% 1.09% 3.57% 2.26% 2.66% 2.74% -
  Horiz. % 115.43% 112.91% 111.70% 107.85% 105.47% 102.74% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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% 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% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,046,489 1,023,722 1,012,722 977,843 956,246 931,476 906,637 10.03%
  QoQ % 2.22% 1.09% 3.57% 2.26% 2.66% 2.74% -
  Horiz. % 115.43% 112.91% 111.70% 107.85% 105.47% 102.74% 100.00%
NOSH 1,231,164 1,233,401 1,235,027 1,237,777 1,241,878 1,241,968 1,241,968 -0.58%
  QoQ % -0.18% -0.13% -0.22% -0.33% -0.01% 0.00% -
  Horiz. % 99.13% 99.31% 99.44% 99.66% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.55 % 13.79 % 13.32 % 12.84 % 13.68 % 12.60 % 12.73 % -0.94%
  QoQ % -8.99% 3.53% 3.74% -6.14% 8.57% -1.02% -
  Horiz. % 98.59% 108.33% 104.63% 100.86% 107.46% 98.98% 100.00%
ROE 3.15 % 3.50 % 3.47 % 3.48 % 3.86 % 3.78 % 3.57 % -8.00%
  QoQ % -10.00% 0.86% -0.29% -9.84% 2.12% 5.88% -
  Horiz. % 88.24% 98.04% 97.20% 97.48% 108.12% 105.88% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.39 21.03 21.39 21.44 21.73 22.42 20.54 2.74%
  QoQ % 1.71% -1.68% -0.23% -1.33% -3.08% 9.15% -
  Horiz. % 104.14% 102.39% 104.14% 104.38% 105.79% 109.15% 100.00%
EPS 2.68 2.90 2.84 2.75 2.97 2.83 2.60 2.04%
  QoQ % -7.59% 2.11% 3.27% -7.41% 4.95% 8.85% -
  Horiz. % 103.08% 111.54% 109.23% 105.77% 114.23% 108.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8500 0.8300 0.8200 0.7900 0.7700 0.7500 0.7300 10.67%
  QoQ % 2.41% 1.22% 3.80% 2.60% 2.67% 2.74% -
  Horiz. % 116.44% 113.70% 112.33% 108.22% 105.48% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.20 20.88 21.27 21.36 21.73 22.42 20.54 2.13%
  QoQ % 1.53% -1.83% -0.42% -1.70% -3.08% 9.15% -
  Horiz. % 103.21% 101.66% 103.55% 103.99% 105.79% 109.15% 100.00%
EPS 2.66 2.88 2.83 2.74 2.97 2.83 2.60 1.53%
  QoQ % -7.64% 1.77% 3.28% -7.74% 4.95% 8.85% -
  Horiz. % 102.31% 110.77% 108.85% 105.38% 114.23% 108.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8426 0.8243 0.8154 0.7873 0.7699 0.7500 0.7300 10.03%
  QoQ % 2.22% 1.09% 3.57% 2.26% 2.65% 2.74% -
  Horiz. % 115.42% 112.92% 111.70% 107.85% 105.47% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.3400 1.3800 1.2300 1.1500 1.4000 1.5000 1.4900 -
P/RPS 6.26 6.56 5.75 5.36 6.44 6.69 7.25 -9.32%
  QoQ % -4.57% 14.09% 7.28% -16.77% -3.74% -7.72% -
  Horiz. % 86.34% 90.48% 79.31% 73.93% 88.83% 92.28% 100.00%
P/EPS 49.98 47.57 43.25 41.84 47.15 52.98 57.21 -8.61%
  QoQ % 5.07% 9.99% 3.37% -11.26% -11.00% -7.39% -
  Horiz. % 87.36% 83.15% 75.60% 73.13% 82.42% 92.61% 100.00%
EY 2.00 2.10 2.31 2.39 2.12 1.89 1.75 9.30%
  QoQ % -4.76% -9.09% -3.35% 12.74% 12.17% 8.00% -
  Horiz. % 114.29% 120.00% 132.00% 136.57% 121.14% 108.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.58 1.66 1.50 1.46 1.82 2.00 2.04 -15.65%
  QoQ % -4.82% 10.67% 2.74% -19.78% -9.00% -1.96% -
  Horiz. % 77.45% 81.37% 73.53% 71.57% 89.22% 98.04% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 27/08/19 30/05/19 28/02/19 26/11/18 30/08/18 28/05/18 -
Price 1.3400 1.4100 1.2400 1.2800 1.2600 1.4400 1.5800 -
P/RPS 6.26 6.71 5.80 5.97 5.80 6.42 7.69 -12.81%
  QoQ % -6.71% 15.69% -2.85% 2.93% -9.66% -16.51% -
  Horiz. % 81.40% 87.26% 75.42% 77.63% 75.42% 83.49% 100.00%
P/EPS 49.98 48.60 43.60 46.56 42.43 50.86 60.66 -12.10%
  QoQ % 2.84% 11.47% -6.36% 9.73% -16.57% -16.16% -
  Horiz. % 82.39% 80.12% 71.88% 76.76% 69.95% 83.84% 100.00%
EY 2.00 2.06 2.29 2.15 2.36 1.97 1.65 13.67%
  QoQ % -2.91% -10.04% 6.51% -8.90% 19.80% 19.39% -
  Horiz. % 121.21% 124.85% 138.79% 130.30% 143.03% 119.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.58 1.70 1.51 1.62 1.64 1.92 2.16 -18.80%
  QoQ % -7.06% 12.58% -6.79% -1.22% -14.58% -11.11% -
  Horiz. % 73.15% 78.70% 69.91% 75.00% 75.93% 88.89% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. 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
PARTNERS & BROKERS