Highlights

[KERJAYA] YoY Quarter Result on 2017-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     14.03%    YoY -     33.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 259,358 278,396 240,203 193,481 23,228 18,611 10,114 71.68%
  YoY % -6.84% 15.90% 24.15% 732.96% 24.81% 84.01% -
  Horiz. % 2,564.35% 2,752.58% 2,374.96% 1,913.00% 229.66% 184.01% 100.00%
PBT 47,266 46,019 47,270 33,174 4,849 6,090 3,613 53.47%
  YoY % 2.71% -2.65% 42.49% 584.14% -20.38% 68.56% -
  Horiz. % 1,308.22% 1,273.71% 1,308.33% 918.18% 134.21% 168.56% 100.00%
Tax -11,499 -10,932 -13,931 -8,528 -1,282 -1,648 -1,141 46.94%
  YoY % -5.19% 21.53% -63.36% -565.21% 22.21% -44.43% -
  Horiz. % 1,007.80% 958.11% 1,220.95% 747.41% 112.36% 144.43% 100.00%
NP 35,767 35,087 33,339 24,646 3,567 4,442 2,472 56.07%
  YoY % 1.94% 5.24% 35.27% 590.94% -19.70% 79.69% -
  Horiz. % 1,446.89% 1,419.38% 1,348.67% 997.01% 144.30% 179.69% 100.00%
NP to SH 35,781 35,166 32,900 24,584 3,567 4,442 2,472 56.08%
  YoY % 1.75% 6.89% 33.83% 589.21% -19.70% 79.69% -
  Horiz. % 1,447.45% 1,422.57% 1,330.91% 994.50% 144.30% 179.69% 100.00%
Tax Rate 24.33 % 23.76 % 29.47 % 25.71 % 26.44 % 27.06 % 31.58 % -4.25%
  YoY % 2.40% -19.38% 14.62% -2.76% -2.29% -14.31% -
  Horiz. % 77.04% 75.24% 93.32% 81.41% 83.72% 85.69% 100.00%
Total Cost 223,591 243,309 206,864 168,835 19,661 14,169 7,642 75.49%
  YoY % -8.10% 17.62% 22.52% 758.73% 38.76% 85.41% -
  Horiz. % 2,925.82% 3,183.84% 2,706.94% 2,209.30% 257.28% 185.41% 100.00%
Net Worth 1,023,722 931,476 835,311 500,720 98,932 88,839 79,067 53.21%
  YoY % 9.90% 11.51% 66.82% 406.13% 11.36% 12.36% -
  Horiz. % 1,294.74% 1,178.08% 1,056.45% 633.28% 125.12% 112.36% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 18,629 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 52.98 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,023,722 931,476 835,311 500,720 98,932 88,839 79,067 53.21%
  YoY % 9.90% 11.51% 66.82% 406.13% 11.36% 12.36% -
  Horiz. % 1,294.74% 1,178.08% 1,056.45% 633.28% 125.12% 112.36% 100.00%
NOSH 1,233,401 1,241,968 512,461 347,722 90,763 90,653 90,882 54.41%
  YoY % -0.69% 142.35% 47.38% 283.11% 0.12% -0.25% -
  Horiz. % 1,357.14% 1,366.57% 563.87% 382.61% 99.87% 99.75% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.79 % 12.60 % 13.88 % 12.74 % 15.36 % 23.87 % 24.44 % -9.09%
  YoY % 9.44% -9.22% 8.95% -17.06% -35.65% -2.33% -
  Horiz. % 56.42% 51.55% 56.79% 52.13% 62.85% 97.67% 100.00%
ROE 3.50 % 3.78 % 3.94 % 4.91 % 3.61 % 5.00 % 3.13 % 1.88%
  YoY % -7.41% -4.06% -19.76% 36.01% -27.80% 59.74% -
  Horiz. % 111.82% 120.77% 125.88% 156.87% 115.34% 159.74% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.03 22.42 46.87 55.64 25.59 20.53 11.13 11.18%
  YoY % -6.20% -52.17% -15.76% 117.43% 24.65% 84.46% -
  Horiz. % 188.95% 201.44% 421.11% 499.91% 229.92% 184.46% 100.00%
EPS 2.90 2.83 6.42 7.07 3.93 4.90 2.72 1.07%
  YoY % 2.47% -55.92% -9.19% 79.90% -19.80% 80.15% -
  Horiz. % 106.62% 104.04% 236.03% 259.93% 144.49% 180.15% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8300 0.7500 1.6300 1.4400 1.0900 0.9800 0.8700 -0.78%
  YoY % 10.67% -53.99% 13.19% 32.11% 11.22% 12.64% -
  Horiz. % 95.40% 86.21% 187.36% 165.52% 125.29% 112.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.88 22.42 19.34 15.58 1.87 1.50 0.81 71.83%
  YoY % -6.87% 15.93% 24.13% 733.16% 24.67% 85.19% -
  Horiz. % 2,577.78% 2,767.90% 2,387.65% 1,923.46% 230.86% 185.19% 100.00%
EPS 2.88 2.83 2.65 1.98 0.29 0.36 0.20 55.95%
  YoY % 1.77% 6.79% 33.84% 582.76% -19.44% 80.00% -
  Horiz. % 1,440.00% 1,415.00% 1,325.00% 990.00% 145.00% 180.00% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8243 0.7500 0.6726 0.4032 0.0797 0.0715 0.0637 53.19%
  YoY % 9.91% 11.51% 66.82% 405.90% 11.47% 12.24% -
  Horiz. % 1,294.03% 1,177.39% 1,055.89% 632.97% 125.12% 112.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.3800 1.5000 3.2600 2.0300 1.5900 0.9200 0.8300 -
P/RPS 6.56 6.69 6.96 3.65 6.21 4.48 7.46 -2.12%
  YoY % -1.94% -3.88% 90.68% -41.22% 38.62% -39.95% -
  Horiz. % 87.94% 89.68% 93.30% 48.93% 83.24% 60.05% 100.00%
P/EPS 47.57 52.98 50.78 28.71 40.46 18.78 30.51 7.68%
  YoY % -10.21% 4.33% 76.87% -29.04% 115.44% -38.45% -
  Horiz. % 155.92% 173.65% 166.44% 94.10% 132.61% 61.55% 100.00%
EY 2.10 1.89 1.97 3.48 2.47 5.33 3.28 -7.16%
  YoY % 11.11% -4.06% -43.39% 40.89% -53.66% 62.50% -
  Horiz. % 64.02% 57.62% 60.06% 106.10% 75.30% 162.50% 100.00%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.66 2.00 2.00 1.41 1.46 0.94 0.95 9.74%
  YoY % -17.00% 0.00% 41.84% -3.42% 55.32% -1.05% -
  Horiz. % 174.74% 210.53% 210.53% 148.42% 153.68% 98.95% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 19/08/13 -
Price 1.4100 1.4400 3.7200 2.2000 1.1700 0.9500 0.8100 -
P/RPS 6.71 6.42 7.94 3.95 4.57 4.63 7.28 -1.35%
  YoY % 4.52% -19.14% 101.01% -13.57% -1.30% -36.40% -
  Horiz. % 92.17% 88.19% 109.07% 54.26% 62.77% 63.60% 100.00%
P/EPS 48.60 50.86 57.94 31.12 29.77 19.39 29.78 8.50%
  YoY % -4.44% -12.22% 86.18% 4.53% 53.53% -34.89% -
  Horiz. % 163.20% 170.79% 194.56% 104.50% 99.97% 65.11% 100.00%
EY 2.06 1.97 1.73 3.21 3.36 5.16 3.36 -7.83%
  YoY % 4.57% 13.87% -46.11% -4.46% -34.88% 53.57% -
  Horiz. % 61.31% 58.63% 51.49% 95.54% 100.00% 153.57% 100.00%
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.70 1.92 2.28 1.53 1.07 0.97 0.93 10.57%
  YoY % -11.46% -15.79% 49.02% 42.99% 10.31% 4.30% -
  Horiz. % 182.80% 206.45% 245.16% 164.52% 115.05% 104.30% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers