Highlights

[KERJAYA] YoY Cumulative 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 -     -71.04%    YoY -     21.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 211,836 264,178 255,140 233,217 185,930 15,448 11,457 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 33,347 45,945 42,762 38,870 32,041 4,960 4,009 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 -11,012 -10,757 -10,295 -9,893 -8,364 -1,288 -1,057 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 22,335 35,188 32,467 28,977 23,677 3,672 2,952 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 22,327 35,122 32,348 28,851 23,677 3,672 2,952 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 189,501 228,990 222,673 204,240 162,253 11,776 8,505 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 2.04 % 3.47 % 3.57 % 3.56 % 8.81 % 3.75 % 3.49 % -8.55%
  YoY % -41.21% -2.80% 0.28% -59.59% 134.93% 7.45% -
  Horiz. % 58.45% 99.43% 102.29% 102.01% 252.44% 107.45% 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 17.20 21.39 20.54 45.43 152.97 17.04 12.61 5.30%
  YoY % -19.59% 4.14% -54.79% -70.30% 797.71% 35.13% -
  Horiz. % 136.40% 169.63% 162.89% 360.27% 1,213.08% 135.13% 100.00%
EPS 1.81 2.84 2.60 5.62 19.48 4.05 3.25 -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 17.06 21.27 20.54 18.78 14.97 1.24 0.92 62.62%
  YoY % -19.79% 3.55% 9.37% 25.45% 1,107.26% 34.78% -
  Horiz. % 1,854.35% 2,311.96% 2,232.61% 2,041.30% 1,627.17% 134.78% 100.00%
EPS 1.80 2.83 2.60 2.32 1.91 0.30 0.24 39.87%
  YoY % -36.40% 8.85% 12.07% 21.47% 536.67% 25.00% -
  Horiz. % 750.00% 1,179.17% 1,083.33% 966.67% 795.83% 125.00% 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 5.23 5.75 7.25 5.77 1.12 9.16 6.50 -3.56%
  YoY % -9.04% -20.69% 25.65% 415.18% -87.77% 40.92% -
  Horiz. % 80.46% 88.46% 111.54% 88.77% 17.23% 140.92% 100.00%
P/EPS 49.64 43.25 57.21 46.62 8.78 38.52 25.23 11.93%
  YoY % 14.77% -24.40% 22.72% 430.98% -77.21% 52.68% -
  Horiz. % 196.75% 171.42% 226.75% 184.78% 34.80% 152.68% 100.00%
EY 2.01 2.31 1.75 2.15 11.39 2.60 3.96 -10.68%
  YoY % -12.99% 32.00% -18.60% -81.12% 338.08% -34.34% -
  Horiz. % 50.76% 58.33% 44.19% 54.29% 287.63% 65.66% 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 6.22 5.80 7.69 7.04 1.36 9.63 6.54 -0.83%
  YoY % 7.24% -24.58% 9.23% 417.65% -85.88% 47.25% -
  Horiz. % 95.11% 88.69% 117.58% 107.65% 20.80% 147.25% 100.00%
P/EPS 59.01 43.60 60.66 56.94 10.68 40.49 25.38 15.08%
  YoY % 35.34% -28.12% 6.53% 433.15% -73.62% 59.54% -
  Horiz. % 232.51% 171.79% 239.01% 224.35% 42.08% 159.54% 100.00%
EY 1.69 2.29 1.65 1.76 9.37 2.47 3.94 -13.15%
  YoY % -26.20% 38.79% -6.25% -81.22% 279.35% -37.31% -
  Horiz. % 42.89% 58.12% 41.88% 44.67% 237.82% 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
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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