Highlights

[KERJAYA] QoQ Quarter Result on 2016-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     397.83%    YoY -     544.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 228,816 190,467 193,481 185,930 18,604 21,694 23,228 356.36%
  QoQ % 20.13% -1.56% 4.06% 899.41% -14.24% -6.60% -
  Horiz. % 985.09% 819.99% 832.96% 800.46% 80.09% 93.40% 100.00%
PBT 34,151 33,791 33,174 32,041 6,636 5,856 4,849 265.26%
  QoQ % 1.07% 1.86% 3.54% 382.84% 13.32% 20.77% -
  Horiz. % 704.29% 696.87% 684.14% 660.78% 136.85% 120.77% 100.00%
Tax -8,172 -8,266 -8,528 -8,364 -1,880 -1,712 -1,282 241.87%
  QoQ % 1.14% 3.07% -1.96% -344.89% -9.81% -33.54% -
  Horiz. % 637.44% 644.77% 665.21% 652.42% 146.65% 133.54% 100.00%
NP 25,979 25,525 24,646 23,677 4,756 4,144 3,567 273.48%
  QoQ % 1.78% 3.57% 4.09% 397.83% 14.77% 16.18% -
  Horiz. % 728.32% 715.59% 690.94% 663.78% 133.33% 116.18% 100.00%
NP to SH 25,873 25,489 24,584 23,677 4,756 4,144 3,567 272.47%
  QoQ % 1.51% 3.68% 3.83% 397.83% 14.77% 16.18% -
  Horiz. % 725.34% 714.58% 689.21% 663.78% 133.33% 116.18% 100.00%
Tax Rate 23.93 % 24.46 % 25.71 % 26.10 % 28.33 % 29.23 % 26.44 % -6.41%
  QoQ % -2.17% -4.86% -1.49% -7.87% -3.08% 10.55% -
  Horiz. % 90.51% 92.51% 97.24% 98.71% 107.15% 110.55% 100.00%
Total Cost 202,837 164,942 168,835 162,253 13,848 17,550 19,661 370.57%
  QoQ % 22.97% -2.31% 4.06% 1,071.67% -21.09% -10.74% -
  Horiz. % 1,031.67% 838.93% 858.73% 825.25% 70.43% 89.26% 100.00%
Net Worth 762,093 734,772 500,720 268,614 108,839 102,691 98,932 287.64%
  QoQ % 3.72% 46.74% 86.41% 146.80% 5.99% 3.80% -
  Horiz. % 770.32% 742.70% 506.13% 271.51% 110.01% 103.80% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 20,269 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 79.52 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 762,093 734,772 500,720 268,614 108,839 102,691 98,932 287.64%
  QoQ % 3.72% 46.74% 86.41% 146.80% 5.99% 3.80% -
  Horiz. % 770.32% 742.70% 506.13% 271.51% 110.01% 103.80% 100.00%
NOSH 508,062 506,739 347,722 121,545 91,461 90,877 90,763 213.62%
  QoQ % 0.26% 45.73% 186.09% 32.89% 0.64% 0.13% -
  Horiz. % 559.77% 558.31% 383.11% 133.91% 100.77% 100.13% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.35 % 13.40 % 12.74 % 12.73 % 25.56 % 19.10 % 15.36 % -18.19%
  QoQ % -15.30% 5.18% 0.08% -50.20% 33.82% 24.35% -
  Horiz. % 73.89% 87.24% 82.94% 82.88% 166.41% 124.35% 100.00%
ROE 3.39 % 3.47 % 4.91 % 8.81 % 4.37 % 4.04 % 3.61 % -4.09%
  QoQ % -2.31% -29.33% -44.27% 101.60% 8.17% 11.91% -
  Horiz. % 93.91% 96.12% 136.01% 244.04% 121.05% 111.91% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 45.04 37.59 55.64 152.97 20.34 23.87 25.59 45.53%
  QoQ % 19.82% -32.44% -63.63% 652.06% -14.79% -6.72% -
  Horiz. % 176.01% 146.89% 217.43% 597.77% 79.48% 93.28% 100.00%
EPS 5.09 5.03 7.07 19.48 5.20 4.56 3.93 18.73%
  QoQ % 1.19% -28.85% -63.71% 274.62% 14.04% 16.03% -
  Horiz. % 129.52% 127.99% 179.90% 495.67% 132.32% 116.03% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.5000 1.4500 1.4400 2.2100 1.1900 1.1300 1.0900 23.60%
  QoQ % 3.45% 0.69% -34.84% 85.71% 5.31% 3.67% -
  Horiz. % 137.61% 133.03% 132.11% 202.75% 109.17% 103.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.42 15.34 15.58 14.97 1.50 1.75 1.87 356.34%
  QoQ % 20.08% -1.54% 4.07% 898.00% -14.29% -6.42% -
  Horiz. % 985.03% 820.32% 833.16% 800.53% 80.21% 93.58% 100.00%
EPS 2.08 2.05 1.98 1.91 0.38 0.33 0.29 269.70%
  QoQ % 1.46% 3.54% 3.66% 402.63% 15.15% 13.79% -
  Horiz. % 717.24% 706.90% 682.76% 658.62% 131.03% 113.79% 100.00%
DPS 0.00 1.63 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6136 0.5916 0.4032 0.2163 0.0876 0.0827 0.0797 287.49%
  QoQ % 3.72% 46.73% 86.41% 146.92% 5.93% 3.76% -
  Horiz. % 769.89% 742.28% 505.90% 271.39% 109.91% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.1700 2.3000 2.0300 1.7100 1.6300 1.6000 1.5900 -
P/RPS 4.82 6.12 3.65 1.12 8.01 6.70 6.21 -15.48%
  QoQ % -21.24% 67.67% 225.89% -86.02% 19.55% 7.89% -
  Horiz. % 77.62% 98.55% 58.78% 18.04% 128.99% 107.89% 100.00%
P/EPS 42.61 45.73 28.71 8.78 31.35 35.09 40.46 3.50%
  QoQ % -6.82% 59.28% 226.99% -71.99% -10.66% -13.27% -
  Horiz. % 105.31% 113.03% 70.96% 21.70% 77.48% 86.73% 100.00%
EY 2.35 2.19 3.48 11.39 3.19 2.85 2.47 -3.25%
  QoQ % 7.31% -37.07% -69.45% 257.05% 11.93% 15.38% -
  Horiz. % 95.14% 88.66% 140.89% 461.13% 129.15% 115.38% 100.00%
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.45 1.59 1.41 0.77 1.37 1.42 1.46 -0.46%
  QoQ % -8.81% 12.77% 83.12% -43.80% -3.52% -2.74% -
  Horiz. % 99.32% 108.90% 96.58% 52.74% 93.84% 97.26% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 29/08/16 27/05/16 25/02/16 25/11/15 25/08/15 -
Price 2.5000 2.1800 2.2000 2.0800 1.7000 1.6000 1.1700 -
P/RPS 5.55 5.80 3.95 1.36 8.36 6.70 4.57 13.76%
  QoQ % -4.31% 46.84% 190.44% -83.73% 24.78% 46.61% -
  Horiz. % 121.44% 126.91% 86.43% 29.76% 182.93% 146.61% 100.00%
P/EPS 49.09 43.34 31.12 10.68 32.69 35.09 29.77 39.36%
  QoQ % 13.27% 39.27% 191.39% -67.33% -6.84% 17.87% -
  Horiz. % 164.90% 145.58% 104.53% 35.88% 109.81% 117.87% 100.00%
EY 2.04 2.31 3.21 9.37 3.06 2.85 3.36 -28.19%
  QoQ % -11.69% -28.04% -65.74% 206.21% 7.37% -15.18% -
  Horiz. % 60.71% 68.75% 95.54% 278.87% 91.07% 84.82% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.67 1.50 1.53 0.94 1.43 1.42 1.07 34.37%
  QoQ % 11.33% -1.96% 62.77% -34.27% 0.70% 32.71% -
  Horiz. % 156.07% 140.19% 142.99% 87.85% 133.64% 132.71% 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.
 


 

270  375  566  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12+0.015 
 KNM 0.40+0.015 
 ARMADA 0.245-0.005 
 EKOVEST 0.85+0.05 
 KNM-WB 0.29+0.055 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 HSI-C5P 0.33+0.01 
 HOMERIZ-WB 0.235+0.02 
Partners & Brokers