Highlights

[KERJAYA] YoY Annualized 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 -     15.84%    YoY -     21.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 847,344 1,056,712 1,020,560 932,868 743,720 61,792 45,828 62.54%
  YoY % -19.81% 3.54% 9.40% 25.43% 1,103.59% 34.83% -
  Horiz. % 1,848.97% 2,305.82% 2,226.94% 2,035.59% 1,622.85% 134.83% 100.00%
PBT 133,388 183,780 171,048 155,480 128,164 19,840 16,036 42.30%
  YoY % -27.42% 7.44% 10.01% 21.31% 545.99% 23.72% -
  Horiz. % 831.80% 1,146.05% 1,066.65% 969.57% 799.23% 123.72% 100.00%
Tax -44,048 -43,028 -41,180 -39,572 -33,456 -5,152 -4,228 47.73%
  YoY % -2.37% -4.49% -4.06% -18.28% -549.38% -21.85% -
  Horiz. % 1,041.82% 1,017.69% 973.98% 935.95% 791.30% 121.85% 100.00%
NP 89,340 140,752 129,868 115,908 94,708 14,688 11,808 40.07%
  YoY % -36.53% 8.38% 12.04% 22.38% 544.80% 24.39% -
  Horiz. % 756.61% 1,192.01% 1,099.83% 981.61% 802.07% 124.39% 100.00%
NP to SH 89,308 140,488 129,392 115,404 94,708 14,688 11,808 40.06%
  YoY % -36.43% 8.58% 12.12% 21.85% 544.80% 24.39% -
  Horiz. % 756.33% 1,189.77% 1,095.80% 977.34% 802.07% 124.39% 100.00%
Tax Rate 33.02 % 23.41 % 24.08 % 25.45 % 26.10 % 25.97 % 26.37 % 3.82%
  YoY % 41.05% -2.78% -5.38% -2.49% 0.50% -1.52% -
  Horiz. % 125.22% 88.78% 91.32% 96.51% 98.98% 98.48% 100.00%
Total Cost 758,004 915,960 890,692 816,960 649,012 47,104 34,020 67.67%
  YoY % -17.24% 2.84% 9.03% 25.88% 1,277.83% 38.46% -
  Horiz. % 2,228.11% 2,692.42% 2,618.14% 2,401.41% 1,907.74% 138.46% 100.00%
Net Worth 1,095,945 1,012,722 906,637 811,113 268,614 97,919 84,472 53.23%
  YoY % 8.22% 11.70% 11.78% 201.96% 174.32% 15.92% -
  Horiz. % 1,297.40% 1,198.88% 1,073.29% 960.21% 317.99% 115.92% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,095,945 1,012,722 906,637 811,113 268,614 97,919 84,472 53.23%
  YoY % 8.22% 11.70% 11.78% 201.96% 174.32% 15.92% -
  Horiz. % 1,297.40% 1,198.88% 1,073.29% 960.21% 317.99% 115.92% 100.00%
NOSH 1,231,399 1,235,027 1,241,968 513,362 121,545 90,666 90,830 54.36%
  YoY % -0.29% -0.56% 141.93% 322.36% 34.06% -0.18% -
  Horiz. % 1,355.71% 1,359.70% 1,367.34% 565.19% 133.81% 99.82% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.54 % 13.32 % 12.73 % 12.42 % 12.73 % 23.77 % 25.77 % -13.83%
  YoY % -20.87% 4.63% 2.50% -2.44% -46.45% -7.76% -
  Horiz. % 40.90% 51.69% 49.40% 48.20% 49.40% 92.24% 100.00%
ROE 8.15 % 13.87 % 14.27 % 14.23 % 35.26 % 15.00 % 13.98 % -8.59%
  YoY % -41.24% -2.80% 0.28% -59.64% 135.07% 7.30% -
  Horiz. % 58.30% 99.21% 102.07% 101.79% 252.22% 107.30% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 68.81 85.56 82.17 181.72 611.89 68.15 50.45 5.30%
  YoY % -19.58% 4.13% -54.78% -70.30% 797.86% 35.08% -
  Horiz. % 136.39% 169.59% 162.87% 360.20% 1,212.86% 135.08% 100.00%
EPS 7.24 11.36 10.40 22.48 77.92 16.20 13.00 -9.29%
  YoY % -36.27% 9.23% -53.74% -71.15% 380.99% 24.62% -
  Horiz. % 55.69% 87.38% 80.00% 172.92% 599.38% 124.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.8200 0.7300 1.5800 2.2100 1.0800 0.9300 -0.73%
  YoY % 8.54% 12.33% -53.80% -28.51% 104.63% 16.13% -
  Horiz. % 95.70% 88.17% 78.49% 169.89% 237.63% 116.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 68.23 85.08 82.17 75.11 59.88 4.98 3.69 62.54%
  YoY % -19.80% 3.54% 9.40% 25.43% 1,102.41% 34.96% -
  Horiz. % 1,849.05% 2,305.69% 2,226.83% 2,035.50% 1,622.76% 134.96% 100.00%
EPS 7.19 11.31 10.40 9.29 7.63 1.18 0.95 40.08%
  YoY % -36.43% 8.75% 11.95% 21.76% 546.61% 24.21% -
  Horiz. % 756.84% 1,190.53% 1,094.74% 977.89% 803.16% 124.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8824 0.8154 0.7300 0.6531 0.2163 0.0788 0.0680 53.23%
  YoY % 8.22% 11.70% 11.77% 201.94% 174.49% 15.88% -
  Horiz. % 1,297.65% 1,199.12% 1,073.53% 960.44% 318.09% 115.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.9000 1.2300 1.4900 2.6200 1.7100 1.5600 0.8200 -
P/RPS 1.31 1.44 1.81 1.44 0.28 2.29 1.63 -3.57%
  YoY % -9.03% -20.44% 25.69% 414.29% -87.77% 40.49% -
  Horiz. % 80.37% 88.34% 111.04% 88.34% 17.18% 140.49% 100.00%
P/EPS 12.41 10.81 14.30 11.65 2.19 9.63 6.31 11.92%
  YoY % 14.80% -24.41% 22.75% 431.96% -77.26% 52.61% -
  Horiz. % 196.67% 171.32% 226.62% 184.63% 34.71% 152.61% 100.00%
EY 8.06 9.25 6.99 8.58 45.57 10.38 15.85 -10.65%
  YoY % -12.86% 32.33% -18.53% -81.17% 339.02% -34.51% -
  Horiz. % 50.85% 58.36% 44.10% 54.13% 287.51% 65.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 1.50 2.04 1.66 0.77 1.44 0.88 2.32%
  YoY % -32.67% -26.47% 22.89% 115.58% -46.53% 63.64% -
  Horiz. % 114.77% 170.45% 231.82% 188.64% 87.50% 163.64% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 -
Price 1.0700 1.2400 1.5800 3.2000 2.0800 1.6400 0.8250 -
P/RPS 1.55 1.45 1.92 1.76 0.34 2.41 1.64 -0.94%
  YoY % 6.90% -24.48% 9.09% 417.65% -85.89% 46.95% -
  Horiz. % 94.51% 88.41% 117.07% 107.32% 20.73% 146.95% 100.00%
P/EPS 14.75 10.90 15.17 14.23 2.67 10.12 6.35 15.07%
  YoY % 35.32% -28.15% 6.61% 432.96% -73.62% 59.37% -
  Horiz. % 232.28% 171.65% 238.90% 224.09% 42.05% 159.37% 100.00%
EY 6.78 9.17 6.59 7.02 37.46 9.88 15.76 -13.10%
  YoY % -26.06% 39.15% -6.13% -81.26% 279.15% -37.31% -
  Horiz. % 43.02% 58.19% 41.81% 44.54% 237.69% 62.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 1.51 2.16 2.03 0.94 1.52 0.89 5.10%
  YoY % -20.53% -30.09% 6.40% 115.96% -38.16% 70.79% -
  Horiz. % 134.83% 169.66% 242.70% 228.09% 105.62% 170.79% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

406  294  633  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 SAPNRG 0.125+0.01 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

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!
PARTNERS & BROKERS