Highlights

[KERJAYA] YoY Cumulative Quarter Result on 2018-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -74.01%    YoY -     12.12%
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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

299  530  631  959 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS