Highlights

[KERJAYA] YoY Quarter Result on 2017-09-30 [#3]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     4.59%    YoY -     35.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 263,331 269,892 229,941 190,467 21,694 16,935 7,044 82.81%
  YoY % -2.43% 17.37% 20.72% 777.97% 28.10% 140.42% -
  Horiz. % 3,738.37% 3,831.52% 3,264.35% 2,703.96% 307.98% 240.42% 100.00%
PBT 45,962 47,296 41,544 33,791 5,856 5,068 2,719 60.17%
  YoY % -2.82% 13.85% 22.94% 477.03% 15.55% 86.39% -
  Horiz. % 1,690.40% 1,739.46% 1,527.91% 1,242.77% 215.37% 186.39% 100.00%
Tax -12,926 -10,367 -6,800 -8,266 -1,712 -1,257 -553 69.05%
  YoY % -24.68% -52.46% 17.74% -382.83% -36.20% -127.31% -
  Horiz. % 2,337.43% 1,874.68% 1,229.66% 1,494.76% 309.58% 227.31% 100.00%
NP 33,036 36,929 34,744 25,525 4,144 3,811 2,166 57.45%
  YoY % -10.54% 6.29% 36.12% 515.95% 8.74% 75.95% -
  Horiz. % 1,525.21% 1,704.94% 1,604.06% 1,178.44% 191.32% 175.95% 100.00%
NP to SH 33,010 36,876 34,411 25,489 4,144 3,811 2,166 57.43%
  YoY % -10.48% 7.16% 35.00% 515.08% 8.74% 75.95% -
  Horiz. % 1,524.01% 1,702.49% 1,588.69% 1,176.78% 191.32% 175.95% 100.00%
Tax Rate 28.12 % 21.92 % 16.37 % 24.46 % 29.23 % 24.80 % 20.34 % 5.54%
  YoY % 28.28% 33.90% -33.07% -16.32% 17.86% 21.93% -
  Horiz. % 138.25% 107.77% 80.48% 120.26% 143.71% 121.93% 100.00%
Total Cost 230,295 232,963 195,197 164,942 17,550 13,124 4,878 90.06%
  YoY % -1.15% 19.35% 18.34% 839.84% 33.72% 169.04% -
  Horiz. % 4,721.09% 4,775.79% 4,001.58% 3,381.34% 359.78% 269.04% 100.00%
Net Worth 1,046,489 956,246 811,884 734,772 102,691 89,830 81,564 52.98%
  YoY % 9.44% 17.78% 10.49% 615.52% 14.32% 10.13% -
  Horiz. % 1,283.02% 1,172.38% 995.39% 900.84% 125.90% 110.13% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 29,571 20,269 - 2,722 - -
  YoY % 0.00% 0.00% 45.89% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,086.35% 744.62% 0.00% 100.00% -
Div Payout % - % - % 85.94 % 79.52 % - % 71.43 % - % -
  YoY % 0.00% 0.00% 8.07% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.31% 111.33% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,046,489 956,246 811,884 734,772 102,691 89,830 81,564 52.98%
  YoY % 9.44% 17.78% 10.49% 615.52% 14.32% 10.13% -
  Horiz. % 1,283.02% 1,172.38% 995.39% 900.84% 125.90% 110.13% 100.00%
NOSH 1,231,164 1,241,878 537,671 506,739 90,877 90,738 90,627 54.44%
  YoY % -0.86% 130.97% 6.10% 457.61% 0.15% 0.12% -
  Horiz. % 1,358.49% 1,370.31% 593.28% 559.14% 100.28% 100.12% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.55 % 13.68 % 15.11 % 13.40 % 19.10 % 22.50 % 30.75 % -13.87%
  YoY % -8.26% -9.46% 12.76% -29.84% -15.11% -26.83% -
  Horiz. % 40.81% 44.49% 49.14% 43.58% 62.11% 73.17% 100.00%
ROE 3.15 % 3.86 % 4.24 % 3.47 % 4.04 % 4.24 % 2.66 % 2.86%
  YoY % -18.39% -8.96% 22.19% -14.11% -4.72% 59.40% -
  Horiz. % 118.42% 145.11% 159.40% 130.45% 151.88% 159.40% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.39 21.73 42.77 37.59 23.87 18.66 7.77 18.38%
  YoY % -1.56% -49.19% 13.78% 57.48% 27.92% 140.15% -
  Horiz. % 275.29% 279.67% 550.45% 483.78% 307.21% 240.15% 100.00%
EPS 2.68 2.97 6.40 5.03 4.56 4.20 2.39 1.93%
  YoY % -9.76% -53.59% 27.24% 10.31% 8.57% 75.73% -
  Horiz. % 112.13% 124.27% 267.78% 210.46% 190.79% 175.73% 100.00%
DPS 0.00 0.00 5.50 4.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 37.50% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 183.33% 133.33% 0.00% 100.00% -
NAPS 0.8500 0.7700 1.5100 1.4500 1.1300 0.9900 0.9000 -0.95%
  YoY % 10.39% -49.01% 4.14% 28.32% 14.14% 10.00% -
  Horiz. % 94.44% 85.56% 167.78% 161.11% 125.56% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.20 21.73 18.51 15.34 1.75 1.36 0.57 82.65%
  YoY % -2.44% 17.40% 20.66% 776.57% 28.68% 138.60% -
  Horiz. % 3,719.30% 3,812.28% 3,247.37% 2,691.23% 307.02% 238.60% 100.00%
EPS 2.66 2.97 2.77 2.05 0.33 0.31 0.17 58.12%
  YoY % -10.44% 7.22% 35.12% 521.21% 6.45% 82.35% -
  Horiz. % 1,564.71% 1,747.06% 1,629.41% 1,205.88% 194.12% 182.35% 100.00%
DPS 0.00 0.00 2.38 1.63 0.00 0.22 0.00 -
  YoY % 0.00% 0.00% 46.01% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,081.82% 740.91% 0.00% 100.00% -
NAPS 0.8426 0.7699 0.6537 0.5916 0.0827 0.0723 0.0657 52.96%
  YoY % 9.44% 17.78% 10.50% 615.36% 14.38% 10.05% -
  Horiz. % 1,282.50% 1,171.84% 994.98% 900.46% 125.88% 110.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.3400 1.4000 3.6600 2.3000 1.6000 1.2800 0.7550 -
P/RPS 6.26 6.44 8.56 6.12 6.70 6.86 9.71 -7.05%
  YoY % -2.80% -24.77% 39.87% -8.66% -2.33% -29.35% -
  Horiz. % 64.47% 66.32% 88.16% 63.03% 69.00% 70.65% 100.00%
P/EPS 49.98 47.15 57.19 45.73 35.09 30.48 31.59 7.94%
  YoY % 6.00% -17.56% 25.06% 30.32% 15.12% -3.51% -
  Horiz. % 158.21% 149.26% 181.04% 144.76% 111.08% 96.49% 100.00%
EY 2.00 2.12 1.75 2.19 2.85 3.28 3.17 -7.39%
  YoY % -5.66% 21.14% -20.09% -23.16% -13.11% 3.47% -
  Horiz. % 63.09% 66.88% 55.21% 69.09% 89.91% 103.47% 100.00%
DY 0.00 0.00 1.50 1.74 0.00 2.34 0.00 -
  YoY % 0.00% 0.00% -13.79% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.10% 74.36% 0.00% 100.00% -
P/NAPS 1.58 1.82 2.42 1.59 1.42 1.29 0.84 11.10%
  YoY % -13.19% -24.79% 52.20% 11.97% 10.08% 53.57% -
  Horiz. % 188.10% 216.67% 288.10% 189.29% 169.05% 153.57% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 26/11/18 22/11/17 25/11/16 25/11/15 21/11/14 19/11/13 -
Price 1.3400 1.2600 4.0200 2.1800 1.6000 1.1000 0.8000 -
P/RPS 6.26 5.80 9.40 5.80 6.70 5.89 10.29 -7.95%
  YoY % 7.93% -38.30% 62.07% -13.43% 13.75% -42.76% -
  Horiz. % 60.84% 56.37% 91.35% 56.37% 65.11% 57.24% 100.00%
P/EPS 49.98 42.43 62.81 43.34 35.09 26.19 33.47 6.91%
  YoY % 17.79% -32.45% 44.92% 23.51% 33.98% -21.75% -
  Horiz. % 149.33% 126.77% 187.66% 129.49% 104.84% 78.25% 100.00%
EY 2.00 2.36 1.59 2.31 2.85 3.82 2.99 -6.48%
  YoY % -15.25% 48.43% -31.17% -18.95% -25.39% 27.76% -
  Horiz. % 66.89% 78.93% 53.18% 77.26% 95.32% 127.76% 100.00%
DY 0.00 0.00 1.37 1.83 0.00 2.73 0.00 -
  YoY % 0.00% 0.00% -25.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.18% 67.03% 0.00% 100.00% -
P/NAPS 1.58 1.64 2.66 1.50 1.42 1.11 0.89 10.03%
  YoY % -3.66% -38.35% 77.33% 5.63% 27.93% 24.72% -
  Horiz. % 177.53% 184.27% 298.88% 168.54% 159.55% 124.72% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers