Highlights

[KERJAYA] YoY Quarter Result on 2019-06-30 [#2]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     1.88%    YoY -     1.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 128,104 259,358 278,396 240,203 193,481 23,228 18,611 37.88%
  YoY % -50.61% -6.84% 15.90% 24.15% 732.96% 24.81% -
  Horiz. % 688.32% 1,393.57% 1,495.87% 1,290.65% 1,039.61% 124.81% 100.00%
PBT 10,315 47,266 46,019 47,270 33,174 4,849 6,090 9.17%
  YoY % -78.18% 2.71% -2.65% 42.49% 584.14% -20.38% -
  Horiz. % 169.38% 776.12% 755.65% 776.19% 544.73% 79.62% 100.00%
Tax -257 -11,499 -10,932 -13,931 -8,528 -1,282 -1,648 -26.61%
  YoY % 97.77% -5.19% 21.53% -63.36% -565.21% 22.21% -
  Horiz. % 15.59% 697.75% 663.35% 845.33% 517.48% 77.79% 100.00%
NP 10,058 35,767 35,087 33,339 24,646 3,567 4,442 14.58%
  YoY % -71.88% 1.94% 5.24% 35.27% 590.94% -19.70% -
  Horiz. % 226.43% 805.20% 789.89% 750.54% 554.84% 80.30% 100.00%
NP to SH 10,062 35,781 35,166 32,900 24,584 3,567 4,442 14.59%
  YoY % -71.88% 1.75% 6.89% 33.83% 589.21% -19.70% -
  Horiz. % 226.52% 805.52% 791.67% 740.66% 553.44% 80.30% 100.00%
Tax Rate 2.49 % 24.33 % 23.76 % 29.47 % 25.71 % 26.44 % 27.06 % -32.78%
  YoY % -89.77% 2.40% -19.38% 14.62% -2.76% -2.29% -
  Horiz. % 9.20% 89.91% 87.80% 108.91% 95.01% 97.71% 100.00%
Total Cost 118,046 223,591 243,309 206,864 168,835 19,661 14,169 42.34%
  YoY % -47.20% -8.10% 17.62% 22.52% 758.73% 38.76% -
  Horiz. % 833.13% 1,578.03% 1,717.19% 1,459.98% 1,191.58% 138.76% 100.00%
Net Worth 1,091,467 1,023,722 931,476 835,311 500,720 98,932 88,839 51.85%
  YoY % 6.62% 9.90% 11.51% 66.82% 406.13% 11.36% -
  Horiz. % 1,228.58% 1,152.32% 1,048.49% 940.24% 563.62% 111.36% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 18,629 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 52.98 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,091,467 1,023,722 931,476 835,311 500,720 98,932 88,839 51.85%
  YoY % 6.62% 9.90% 11.51% 66.82% 406.13% 11.36% -
  Horiz. % 1,228.58% 1,152.32% 1,048.49% 940.24% 563.62% 111.36% 100.00%
NOSH 1,226,368 1,233,401 1,241,968 512,461 347,722 90,763 90,653 54.30%
  YoY % -0.57% -0.69% 142.35% 47.38% 283.11% 0.12% -
  Horiz. % 1,352.81% 1,360.57% 1,370.02% 565.30% 383.58% 100.12% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.85 % 13.79 % 12.60 % 13.88 % 12.74 % 15.36 % 23.87 % -16.90%
  YoY % -43.07% 9.44% -9.22% 8.95% -17.06% -35.65% -
  Horiz. % 32.89% 57.77% 52.79% 58.15% 53.37% 64.35% 100.00%
ROE 0.92 % 3.50 % 3.78 % 3.94 % 4.91 % 3.61 % 5.00 % -24.56%
  YoY % -73.71% -7.41% -4.06% -19.76% 36.01% -27.80% -
  Horiz. % 18.40% 70.00% 75.60% 78.80% 98.20% 72.20% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.45 21.03 22.42 46.87 55.64 25.59 20.53 -10.64%
  YoY % -50.31% -6.20% -52.17% -15.76% 117.43% 24.65% -
  Horiz. % 50.90% 102.44% 109.21% 228.30% 271.02% 124.65% 100.00%
EPS 0.82 2.90 2.83 6.42 7.07 3.93 4.90 -25.75%
  YoY % -71.72% 2.47% -55.92% -9.19% 79.90% -19.80% -
  Horiz. % 16.73% 59.18% 57.76% 131.02% 144.29% 80.20% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8900 0.8300 0.7500 1.6300 1.4400 1.0900 0.9800 -1.59%
  YoY % 7.23% 10.67% -53.99% 13.19% 32.11% 11.22% -
  Horiz. % 90.82% 84.69% 76.53% 166.33% 146.94% 111.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.31 20.88 22.42 19.34 15.58 1.87 1.50 37.85%
  YoY % -50.62% -6.87% 15.93% 24.13% 733.16% 24.67% -
  Horiz. % 687.33% 1,392.00% 1,494.67% 1,289.33% 1,038.67% 124.67% 100.00%
EPS 0.81 2.88 2.83 2.65 1.98 0.29 0.36 14.46%
  YoY % -71.88% 1.77% 6.79% 33.84% 582.76% -19.44% -
  Horiz. % 225.00% 800.00% 786.11% 736.11% 550.00% 80.56% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8788 0.8243 0.7500 0.6726 0.4032 0.0797 0.0715 51.86%
  YoY % 6.61% 9.91% 11.51% 66.82% 405.90% 11.47% -
  Horiz. % 1,229.09% 1,152.87% 1,048.95% 940.70% 563.92% 111.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.0700 1.3800 1.5000 3.2600 2.0300 1.5900 0.9200 -
P/RPS 10.24 6.56 6.69 6.96 3.65 6.21 4.48 14.76%
  YoY % 56.10% -1.94% -3.88% 90.68% -41.22% 38.62% -
  Horiz. % 228.57% 146.43% 149.33% 155.36% 81.47% 138.62% 100.00%
P/EPS 130.41 47.57 52.98 50.78 28.71 40.46 18.78 38.08%
  YoY % 174.14% -10.21% 4.33% 76.87% -29.04% 115.44% -
  Horiz. % 694.41% 253.30% 282.11% 270.39% 152.88% 215.44% 100.00%
EY 0.77 2.10 1.89 1.97 3.48 2.47 5.33 -27.54%
  YoY % -63.33% 11.11% -4.06% -43.39% 40.89% -53.66% -
  Horiz. % 14.45% 39.40% 35.46% 36.96% 65.29% 46.34% 100.00%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.20 1.66 2.00 2.00 1.41 1.46 0.94 4.15%
  YoY % -27.71% -17.00% 0.00% 41.84% -3.42% 55.32% -
  Horiz. % 127.66% 176.60% 212.77% 212.77% 150.00% 155.32% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 30/08/18 22/08/17 29/08/16 25/08/15 26/08/14 -
Price 1.0500 1.4100 1.4400 3.7200 2.2000 1.1700 0.9500 -
P/RPS 10.05 6.71 6.42 7.94 3.95 4.57 4.63 13.77%
  YoY % 49.78% 4.52% -19.14% 101.01% -13.57% -1.30% -
  Horiz. % 217.06% 144.92% 138.66% 171.49% 85.31% 98.70% 100.00%
P/EPS 127.98 48.60 50.86 57.94 31.12 29.77 19.39 36.92%
  YoY % 163.33% -4.44% -12.22% 86.18% 4.53% 53.53% -
  Horiz. % 660.03% 250.64% 262.30% 298.81% 160.50% 153.53% 100.00%
EY 0.78 2.06 1.97 1.73 3.21 3.36 5.16 -26.99%
  YoY % -62.14% 4.57% 13.87% -46.11% -4.46% -34.88% -
  Horiz. % 15.12% 39.92% 38.18% 33.53% 62.21% 65.12% 100.00%
DY 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.18 1.70 1.92 2.28 1.53 1.07 0.97 3.32%
  YoY % -30.59% -11.46% -15.79% 49.02% 42.99% 10.31% -
  Horiz. % 121.65% 175.26% 197.94% 235.05% 157.73% 110.31% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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