Highlights

[KERJAYA] YoY Quarter Result on 2016-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     3.83%    YoY -     589.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 278,396 240,203 193,481 23,228 18,611 10,114 46,199 34.88%
  YoY % 15.90% 24.15% 732.96% 24.81% 84.01% -78.11% -
  Horiz. % 602.60% 519.93% 418.80% 50.28% 40.28% 21.89% 100.00%
PBT 46,019 47,270 33,174 4,849 6,090 3,613 6,060 40.18%
  YoY % -2.65% 42.49% 584.14% -20.38% 68.56% -40.38% -
  Horiz. % 759.39% 780.03% 547.43% 80.02% 100.50% 59.62% 100.00%
Tax -10,932 -13,931 -8,528 -1,282 -1,648 -1,141 -570 63.57%
  YoY % 21.53% -63.36% -565.21% 22.21% -44.43% -100.18% -
  Horiz. % 1,917.89% 2,444.04% 1,496.14% 224.91% 289.12% 200.18% 100.00%
NP 35,087 33,339 24,646 3,567 4,442 2,472 5,490 36.21%
  YoY % 5.24% 35.27% 590.94% -19.70% 79.69% -54.97% -
  Horiz. % 639.11% 607.27% 448.93% 64.97% 80.91% 45.03% 100.00%
NP to SH 35,166 32,900 24,584 3,567 4,442 2,472 5,490 36.26%
  YoY % 6.89% 33.83% 589.21% -19.70% 79.69% -54.97% -
  Horiz. % 640.55% 599.27% 447.80% 64.97% 80.91% 45.03% 100.00%
Tax Rate 23.76 % 29.47 % 25.71 % 26.44 % 27.06 % 31.58 % 9.41 % 16.68%
  YoY % -19.38% 14.62% -2.76% -2.29% -14.31% 235.60% -
  Horiz. % 252.50% 313.18% 273.22% 280.98% 287.57% 335.60% 100.00%
Total Cost 243,309 206,864 168,835 19,661 14,169 7,642 40,709 34.70%
  YoY % 17.62% 22.52% 758.73% 38.76% 85.41% -81.23% -
  Horiz. % 597.68% 508.15% 414.74% 48.30% 34.81% 18.77% 100.00%
Net Worth 931,476 835,311 500,720 98,932 88,839 79,067 60,798 57.56%
  YoY % 11.51% 66.82% 406.13% 11.36% 12.36% 30.05% -
  Horiz. % 1,532.08% 1,373.91% 823.58% 162.72% 146.12% 130.05% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 18,629 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 52.98 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 931,476 835,311 500,720 98,932 88,839 79,067 60,798 57.56%
  YoY % 11.51% 66.82% 406.13% 11.36% 12.36% 30.05% -
  Horiz. % 1,532.08% 1,373.91% 823.58% 162.72% 146.12% 130.05% 100.00%
NOSH 1,241,968 512,461 347,722 90,763 90,653 90,882 90,743 54.63%
  YoY % 142.35% 47.38% 283.11% 0.12% -0.25% 0.15% -
  Horiz. % 1,368.65% 564.73% 383.19% 100.02% 99.90% 100.15% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.60 % 13.88 % 12.74 % 15.36 % 23.87 % 24.44 % 11.88 % 0.99%
  YoY % -9.22% 8.95% -17.06% -35.65% -2.33% 105.72% -
  Horiz. % 106.06% 116.84% 107.24% 129.29% 200.93% 205.72% 100.00%
ROE 3.78 % 3.94 % 4.91 % 3.61 % 5.00 % 3.13 % 9.03 % -13.50%
  YoY % -4.06% -19.76% 36.01% -27.80% 59.74% -65.34% -
  Horiz. % 41.86% 43.63% 54.37% 39.98% 55.37% 34.66% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.42 46.87 55.64 25.59 20.53 11.13 50.91 -12.77%
  YoY % -52.17% -15.76% 117.43% 24.65% 84.46% -78.14% -
  Horiz. % 44.04% 92.06% 109.29% 50.27% 40.33% 21.86% 100.00%
EPS 2.83 6.42 7.07 3.93 4.90 2.72 6.05 -11.89%
  YoY % -55.92% -9.19% 79.90% -19.80% 80.15% -55.04% -
  Horiz. % 46.78% 106.12% 116.86% 64.96% 80.99% 44.96% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.7500 1.6300 1.4400 1.0900 0.9800 0.8700 0.6700 1.90%
  YoY % -53.99% 13.19% 32.11% 11.22% 12.64% 29.85% -
  Horiz. % 111.94% 243.28% 214.93% 162.69% 146.27% 129.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.42 19.34 15.58 1.87 1.50 0.81 3.72 34.88%
  YoY % 15.93% 24.13% 733.16% 24.67% 85.19% -78.23% -
  Horiz. % 602.69% 519.89% 418.82% 50.27% 40.32% 21.77% 100.00%
EPS 2.83 2.65 1.98 0.29 0.36 0.20 0.44 36.35%
  YoY % 6.79% 33.84% 582.76% -19.44% 80.00% -54.55% -
  Horiz. % 643.18% 602.27% 450.00% 65.91% 81.82% 45.45% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.7500 0.6726 0.4032 0.0797 0.0715 0.0637 0.0490 57.54%
  YoY % 11.51% 66.82% 405.90% 11.47% 12.24% 30.00% -
  Horiz. % 1,530.61% 1,372.65% 822.86% 162.65% 145.92% 130.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.5000 3.2600 2.0300 1.5900 0.9200 0.8300 0.8800 -
P/RPS 6.69 6.96 3.65 6.21 4.48 7.46 1.73 25.27%
  YoY % -3.88% 90.68% -41.22% 38.62% -39.95% 331.21% -
  Horiz. % 386.71% 402.31% 210.98% 358.96% 258.96% 431.21% 100.00%
P/EPS 52.98 50.78 28.71 40.46 18.78 30.51 14.55 24.02%
  YoY % 4.33% 76.87% -29.04% 115.44% -38.45% 109.69% -
  Horiz. % 364.12% 349.00% 197.32% 278.08% 129.07% 209.69% 100.00%
EY 1.89 1.97 3.48 2.47 5.33 3.28 6.88 -19.37%
  YoY % -4.06% -43.39% 40.89% -53.66% 62.50% -52.33% -
  Horiz. % 27.47% 28.63% 50.58% 35.90% 77.47% 47.67% 100.00%
DY 1.00 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. % 100.00% - - - - - -
P/NAPS 2.00 2.00 1.41 1.46 0.94 0.95 1.31 7.30%
  YoY % 0.00% 41.84% -3.42% 55.32% -1.05% -27.48% -
  Horiz. % 152.67% 152.67% 107.63% 111.45% 71.76% 72.52% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 28/08/12 -
Price 1.4400 3.7200 2.2000 1.1700 0.9500 0.8100 0.8500 -
P/RPS 6.42 7.94 3.95 4.57 4.63 7.28 1.67 25.15%
  YoY % -19.14% 101.01% -13.57% -1.30% -36.40% 335.93% -
  Horiz. % 384.43% 475.45% 236.53% 273.65% 277.25% 435.93% 100.00%
P/EPS 50.86 57.94 31.12 29.77 19.39 29.78 14.05 23.90%
  YoY % -12.22% 86.18% 4.53% 53.53% -34.89% 111.96% -
  Horiz. % 361.99% 412.38% 221.49% 211.89% 138.01% 211.96% 100.00%
EY 1.97 1.73 3.21 3.36 5.16 3.36 7.12 -19.27%
  YoY % 13.87% -46.11% -4.46% -34.88% 53.57% -52.81% -
  Horiz. % 27.67% 24.30% 45.08% 47.19% 72.47% 47.19% 100.00%
DY 1.04 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. % 100.00% - - - - - -
P/NAPS 1.92 2.28 1.53 1.07 0.97 0.93 1.27 7.13%
  YoY % -15.79% 49.02% 42.99% 10.31% 4.30% -26.77% -
  Horiz. % 151.18% 179.53% 120.47% 84.25% 76.38% 73.23% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers