Highlights

[KERJAYA] YoY Annual (Unaudited) 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 YoY -     11.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,068,762 956,024 798,694 78,974 62,246 41,995 158,374 37.45%
  YoY % 11.79% 19.70% 911.34% 26.87% 48.22% -73.48% -
  Horiz. % 674.83% 603.65% 504.31% 49.87% 39.30% 26.52% 100.00%
PBT 182,431 168,451 133,157 22,301 20,392 15,046 24,014 40.19%
  YoY % 8.30% 26.51% 497.09% 9.36% 35.53% -37.34% -
  Horiz. % 759.69% 701.47% 554.50% 92.87% 84.92% 62.66% 100.00%
Tax -43,877 -42,654 -33,330 -6,162 -5,332 -3,552 -401 118.62%
  YoY % -2.87% -27.97% -440.90% -15.57% -50.11% -785.79% -
  Horiz. % 10,941.90% 10,636.91% 8,311.72% 1,536.66% 1,329.68% 885.79% 100.00%
NP 138,554 125,797 99,827 16,139 15,060 11,494 23,613 34.28%
  YoY % 10.14% 26.02% 518.55% 7.16% 31.02% -51.32% -
  Horiz. % 586.77% 532.74% 422.76% 68.35% 63.78% 48.68% 100.00%
NP to SH 138,415 124,471 99,624 16,139 15,060 11,494 23,613 34.26%
  YoY % 11.20% 24.94% 517.29% 7.16% 31.02% -51.32% -
  Horiz. % 586.18% 527.13% 421.90% 68.35% 63.78% 48.68% 100.00%
Tax Rate 24.05 % 25.32 % 25.03 % 27.63 % 26.15 % 23.61 % 1.67 % 55.95%
  YoY % -5.02% 1.16% -9.41% 5.66% 10.76% 1,313.77% -
  Horiz. % 1,440.12% 1,516.17% 1,498.80% 1,654.49% 1,565.87% 1,413.77% 100.00%
Total Cost 930,208 830,227 698,867 62,835 47,186 30,501 134,761 37.97%
  YoY % 12.04% 18.80% 1,012.23% 33.16% 54.70% -77.37% -
  Horiz. % 690.27% 616.07% 518.60% 46.63% 35.01% 22.63% 100.00%
Net Worth 977,843 789,951 558,059 108,260 93,444 81,679 72,599 54.22%
  YoY % 23.79% 41.55% 415.48% 15.86% 14.40% 12.51% -
  Horiz. % 1,346.90% 1,088.09% 768.68% 149.12% 128.71% 112.51% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 18,566 28,030 14,881 2,729 2,721 3,630 - -
  YoY % -33.76% 88.36% 445.26% 0.28% -25.03% 0.00% -
  Horiz. % 511.45% 772.15% 409.94% 75.18% 74.97% 100.00% -
Div Payout % 13.41 % 22.52 % 14.94 % 16.91 % 18.07 % 31.58 % - % -
  YoY % -40.45% 50.74% -11.65% -6.42% -42.78% 0.00% -
  Horiz. % 42.46% 71.31% 47.31% 53.55% 57.22% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 977,843 789,951 558,059 108,260 93,444 81,679 72,599 54.22%
  YoY % 23.79% 41.55% 415.48% 15.86% 14.40% 12.51% -
  Horiz. % 1,346.90% 1,088.09% 768.68% 149.12% 128.71% 112.51% 100.00%
NOSH 1,237,777 509,646 372,039 90,975 90,722 90,754 90,749 54.54%
  YoY % 142.87% 36.99% 308.95% 0.28% -0.04% 0.01% -
  Horiz. % 1,363.95% 561.60% 409.96% 100.25% 99.97% 100.01% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.96 % 13.16 % 12.50 % 20.44 % 24.19 % 27.37 % 14.91 % -2.31%
  YoY % -1.52% 5.28% -38.85% -15.50% -11.62% 83.57% -
  Horiz. % 86.92% 88.26% 83.84% 137.09% 162.24% 183.57% 100.00%
ROE 14.16 % 15.76 % 17.85 % 14.91 % 16.12 % 14.07 % 32.53 % -12.94%
  YoY % -10.15% -11.71% 19.72% -7.51% 14.57% -56.75% -
  Horiz. % 43.53% 48.45% 54.87% 45.83% 49.55% 43.25% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 86.35 187.59 214.68 86.81 68.61 46.27 174.52 -11.06%
  YoY % -53.97% -12.62% 147.30% 26.53% 48.28% -73.49% -
  Horiz. % 49.48% 107.49% 123.01% 49.74% 39.31% 26.51% 100.00%
EPS 11.15 23.32 26.78 17.74 16.60 12.67 26.02 -13.17%
  YoY % -52.19% -12.92% 50.96% 6.87% 31.02% -51.31% -
  Horiz. % 42.85% 89.62% 102.92% 68.18% 63.80% 48.69% 100.00%
DPS 1.50 5.50 4.00 3.00 3.00 4.00 0.00 -
  YoY % -72.73% 37.50% 33.33% 0.00% -25.00% 0.00% -
  Horiz. % 37.50% 137.50% 100.00% 75.00% 75.00% 100.00% -
NAPS 0.7900 1.5500 1.5000 1.1900 1.0300 0.9000 0.8000 -0.21%
  YoY % -49.03% 3.33% 26.05% 15.53% 14.44% 12.50% -
  Horiz. % 98.75% 193.75% 187.50% 148.75% 128.75% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 86.05 76.98 64.31 6.36 5.01 3.38 12.75 37.45%
  YoY % 11.78% 19.70% 911.16% 26.95% 48.22% -73.49% -
  Horiz. % 674.90% 603.76% 504.39% 49.88% 39.29% 26.51% 100.00%
EPS 11.14 10.02 8.02 1.30 1.21 0.93 1.90 34.27%
  YoY % 11.18% 24.94% 516.92% 7.44% 30.11% -51.05% -
  Horiz. % 586.32% 527.37% 422.11% 68.42% 63.68% 48.95% 100.00%
DPS 1.49 2.26 1.20 0.22 0.22 0.29 0.00 -
  YoY % -34.07% 88.33% 445.45% 0.00% -24.14% 0.00% -
  Horiz. % 513.79% 779.31% 413.79% 75.86% 75.86% 100.00% -
NAPS 0.7873 0.6360 0.4493 0.0872 0.0752 0.0658 0.0585 54.20%
  YoY % 23.79% 41.55% 415.25% 15.96% 14.29% 12.48% -
  Horiz. % 1,345.81% 1,087.18% 768.03% 149.06% 128.55% 112.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1500 4.0600 2.1700 1.6300 0.9900 0.7400 0.8200 -
P/RPS 1.33 2.16 1.01 1.88 1.44 1.60 0.47 18.92%
  YoY % -38.43% 113.86% -46.28% 30.56% -10.00% 240.43% -
  Horiz. % 282.98% 459.57% 214.89% 400.00% 306.38% 340.43% 100.00%
P/EPS 10.28 16.62 8.10 9.19 5.96 5.84 3.15 21.78%
  YoY % -38.15% 105.19% -11.86% 54.19% 2.05% 85.40% -
  Horiz. % 326.35% 527.62% 257.14% 291.75% 189.21% 185.40% 100.00%
EY 9.72 6.02 12.34 10.88 16.77 17.11 31.73 -17.89%
  YoY % 61.46% -51.22% 13.42% -35.12% -1.99% -46.08% -
  Horiz. % 30.63% 18.97% 38.89% 34.29% 52.85% 53.92% 100.00%
DY 1.30 1.35 1.84 1.84 3.03 5.41 0.00 -
  YoY % -3.70% -26.63% 0.00% -39.27% -43.99% 0.00% -
  Horiz. % 24.03% 24.95% 34.01% 34.01% 56.01% 100.00% -
P/NAPS 1.46 2.62 1.45 1.37 0.96 0.82 1.03 5.98%
  YoY % -44.27% 80.69% 5.84% 42.71% 17.07% -20.39% -
  Horiz. % 141.75% 254.37% 140.78% 133.01% 93.20% 79.61% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 -
Price 1.2800 1.7400 2.5000 1.7000 1.3800 0.8800 0.8300 -
P/RPS 1.48 0.93 1.16 1.96 2.01 1.90 0.48 20.63%
  YoY % 59.14% -19.83% -40.82% -2.49% 5.79% 295.83% -
  Horiz. % 308.33% 193.75% 241.67% 408.33% 418.75% 395.83% 100.00%
P/EPS 11.45 7.12 9.34 9.58 8.31 6.95 3.19 23.73%
  YoY % 60.81% -23.77% -2.51% 15.28% 19.57% 117.87% -
  Horiz. % 358.93% 223.20% 292.79% 300.31% 260.50% 217.87% 100.00%
EY 8.74 14.04 10.71 10.44 12.03 14.39 31.35 -19.17%
  YoY % -37.75% 31.09% 2.59% -13.22% -16.40% -54.10% -
  Horiz. % 27.88% 44.78% 34.16% 33.30% 38.37% 45.90% 100.00%
DY 1.17 3.16 1.60 1.76 2.17 4.55 0.00 -
  YoY % -62.97% 97.50% -9.09% -18.89% -52.31% 0.00% -
  Horiz. % 25.71% 69.45% 35.16% 38.68% 47.69% 100.00% -
P/NAPS 1.62 1.12 1.67 1.43 1.34 0.98 1.04 7.66%
  YoY % 44.64% -32.93% 16.78% 6.72% 36.73% -5.77% -
  Horiz. % 155.77% 107.69% 160.58% 137.50% 128.85% 94.23% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers