Highlights

[KERJAYA] QoQ Quarter Result on 2017-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     11.51%    YoY -     21.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 252,663 229,941 240,203 233,217 228,816 190,467 193,481 19.41%
  QoQ % 9.88% -4.27% 3.00% 1.92% 20.13% -1.56% -
  Horiz. % 130.59% 118.84% 124.15% 120.54% 118.26% 98.44% 100.00%
PBT 40,771 41,544 47,270 38,870 34,151 33,791 33,174 14.69%
  QoQ % -1.86% -12.11% 21.61% 13.82% 1.07% 1.86% -
  Horiz. % 122.90% 125.23% 142.49% 117.17% 102.95% 101.86% 100.00%
Tax -12,031 -6,800 -13,931 -9,893 -8,172 -8,266 -8,528 25.71%
  QoQ % -76.93% 51.19% -40.82% -21.06% 1.14% 3.07% -
  Horiz. % 141.08% 79.74% 163.36% 116.01% 95.83% 96.93% 100.00%
NP 28,740 34,744 33,339 28,977 25,979 25,525 24,646 10.76%
  QoQ % -17.28% 4.21% 15.05% 11.54% 1.78% 3.57% -
  Horiz. % 116.61% 140.97% 135.27% 117.57% 105.41% 103.57% 100.00%
NP to SH 28,311 34,411 32,900 28,851 25,873 25,489 24,584 9.84%
  QoQ % -17.73% 4.59% 14.03% 11.51% 1.51% 3.68% -
  Horiz. % 115.16% 139.97% 133.83% 117.36% 105.24% 103.68% 100.00%
Tax Rate 29.51 % 16.37 % 29.47 % 25.45 % 23.93 % 24.46 % 25.71 % 9.60%
  QoQ % 80.27% -44.45% 15.80% 6.35% -2.17% -4.86% -
  Horiz. % 114.78% 63.67% 114.62% 98.99% 93.08% 95.14% 100.00%
Total Cost 223,923 195,197 206,864 204,240 202,837 164,942 168,835 20.65%
  QoQ % 14.72% -5.64% 1.28% 0.69% 22.97% -2.31% -
  Horiz. % 132.63% 115.61% 122.52% 120.97% 120.14% 97.69% 100.00%
Net Worth 789,951 811,884 835,311 811,113 762,093 734,772 500,720 35.41%
  QoQ % -2.70% -2.80% 2.98% 6.43% 3.72% 46.74% -
  Horiz. % 157.76% 162.14% 166.82% 161.99% 152.20% 146.74% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 29,571 - - - 20,269 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 108.07% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 789,951 811,884 835,311 811,113 762,093 734,772 500,720 35.41%
  QoQ % -2.70% -2.80% 2.98% 6.43% 3.72% 46.74% -
  Horiz. % 157.76% 162.14% 166.82% 161.99% 152.20% 146.74% 100.00%
NOSH 509,646 537,671 512,461 513,362 508,062 506,739 347,722 28.94%
  QoQ % -5.21% 4.92% -0.18% 1.04% 0.26% 45.73% -
  Horiz. % 146.57% 154.63% 147.38% 147.64% 146.11% 145.73% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.37 % 15.11 % 13.88 % 12.42 % 11.35 % 13.40 % 12.74 % -7.28%
  QoQ % -24.75% 8.86% 11.76% 9.43% -15.30% 5.18% -
  Horiz. % 89.25% 118.60% 108.95% 97.49% 89.09% 105.18% 100.00%
ROE 3.58 % 4.24 % 3.94 % 3.56 % 3.39 % 3.47 % 4.91 % -18.94%
  QoQ % -15.57% 7.61% 10.67% 5.01% -2.31% -29.33% -
  Horiz. % 72.91% 86.35% 80.24% 72.51% 69.04% 70.67% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.58 42.77 46.87 45.43 45.04 37.59 55.64 -7.38%
  QoQ % 15.92% -8.75% 3.17% 0.87% 19.82% -32.44% -
  Horiz. % 89.11% 76.87% 84.24% 81.65% 80.95% 67.56% 100.00%
EPS 5.56 6.40 6.42 5.62 5.09 5.03 7.07 -14.76%
  QoQ % -13.13% -0.31% 14.23% 10.41% 1.19% -28.85% -
  Horiz. % 78.64% 90.52% 90.81% 79.49% 71.99% 71.15% 100.00%
DPS 0.00 5.50 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5500 1.5100 1.6300 1.5800 1.5000 1.4500 1.4400 5.02%
  QoQ % 2.65% -7.36% 3.16% 5.33% 3.45% 0.69% -
  Horiz. % 107.64% 104.86% 113.19% 109.72% 104.17% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.34 18.51 19.34 18.78 18.42 15.34 15.58 19.39%
  QoQ % 9.89% -4.29% 2.98% 1.95% 20.08% -1.54% -
  Horiz. % 130.55% 118.81% 124.13% 120.54% 118.23% 98.46% 100.00%
EPS 2.28 2.77 2.65 2.32 2.08 2.05 1.98 9.83%
  QoQ % -17.69% 4.53% 14.22% 11.54% 1.46% 3.54% -
  Horiz. % 115.15% 139.90% 133.84% 117.17% 105.05% 103.54% 100.00%
DPS 0.00 2.38 0.00 0.00 0.00 1.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 146.01% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6360 0.6537 0.6726 0.6531 0.6136 0.5916 0.4032 35.39%
  QoQ % -2.71% -2.81% 2.99% 6.44% 3.72% 46.73% -
  Horiz. % 157.74% 162.13% 166.82% 161.98% 152.18% 146.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.0600 3.6600 3.2600 2.6200 2.1700 2.3000 2.0300 -
P/RPS 8.19 8.56 6.96 5.77 4.82 6.12 3.65 71.14%
  QoQ % -4.32% 22.99% 20.62% 19.71% -21.24% 67.67% -
  Horiz. % 224.38% 234.52% 190.68% 158.08% 132.05% 167.67% 100.00%
P/EPS 73.09 57.19 50.78 46.62 42.61 45.73 28.71 86.13%
  QoQ % 27.80% 12.62% 8.92% 9.41% -6.82% 59.28% -
  Horiz. % 254.58% 199.20% 176.87% 162.38% 148.42% 159.28% 100.00%
EY 1.37 1.75 1.97 2.15 2.35 2.19 3.48 -46.19%
  QoQ % -21.71% -11.17% -8.37% -8.51% 7.31% -37.07% -
  Horiz. % 39.37% 50.29% 56.61% 61.78% 67.53% 62.93% 100.00%
DY 0.00 1.50 0.00 0.00 0.00 1.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 86.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.62 2.42 2.00 1.66 1.45 1.59 1.41 50.97%
  QoQ % 8.26% 21.00% 20.48% 14.48% -8.81% 12.77% -
  Horiz. % 185.82% 171.63% 141.84% 117.73% 102.84% 112.77% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 22/08/17 25/05/17 27/02/17 25/11/16 29/08/16 -
Price 1.7400 4.0200 3.7200 3.2000 2.5000 2.1800 2.2000 -
P/RPS 3.51 9.40 7.94 7.04 5.55 5.80 3.95 -7.55%
  QoQ % -62.66% 18.39% 12.78% 26.85% -4.31% 46.84% -
  Horiz. % 88.86% 237.97% 201.01% 178.23% 140.51% 146.84% 100.00%
P/EPS 31.32 62.81 57.94 56.94 49.09 43.34 31.12 0.43%
  QoQ % -50.14% 8.41% 1.76% 15.99% 13.27% 39.27% -
  Horiz. % 100.64% 201.83% 186.18% 182.97% 157.74% 139.27% 100.00%
EY 3.19 1.59 1.73 1.76 2.04 2.31 3.21 -0.41%
  QoQ % 100.63% -8.09% -1.70% -13.73% -11.69% -28.04% -
  Horiz. % 99.38% 49.53% 53.89% 54.83% 63.55% 71.96% 100.00%
DY 0.00 1.37 0.00 0.00 0.00 1.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.86% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 2.66 2.28 2.03 1.67 1.50 1.53 -18.73%
  QoQ % -57.89% 16.67% 12.32% 21.56% 11.33% -1.96% -
  Horiz. % 73.20% 173.86% 149.02% 132.68% 109.15% 98.04% 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.
 


 

167  182  555  1278 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.225-0.02 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 ARMADA 0.235-0.005 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 HSI-H6R 0.38+0.015 
 IMPIANA 0.0250.00 
 HSI-C5J 0.155-0.025 
Partners & Brokers