Highlights

[KERJAYA] YoY Quarter Result on 2016-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     1.51%    YoY -     444.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 265,334 252,663 228,816 18,604 15,243 10,550 10,223 72.03%
  YoY % 5.01% 10.42% 1,129.93% 22.05% 44.48% 3.20% -
  Horiz. % 2,595.46% 2,471.52% 2,238.25% 181.98% 149.10% 103.20% 100.00%
PBT 46,354 40,771 34,151 6,636 5,225 3,487 5,580 42.29%
  YoY % 13.69% 19.38% 414.63% 27.00% 49.84% -37.51% -
  Horiz. % 830.72% 730.66% 612.03% 118.92% 93.64% 62.49% 100.00%
Tax -12,283 -12,031 -8,172 -1,880 -1,370 -650 804 -
  YoY % -2.09% -47.22% -334.68% -37.23% -110.77% -180.85% -
  Horiz. % -1,527.74% -1,496.39% -1,016.42% -233.83% -170.40% -80.85% 100.00%
NP 34,071 28,740 25,979 4,756 3,855 2,837 6,384 32.18%
  YoY % 18.55% 10.63% 446.24% 23.37% 35.88% -55.56% -
  Horiz. % 533.69% 450.19% 406.94% 74.50% 60.39% 44.44% 100.00%
NP to SH 34,025 28,311 25,873 4,756 3,855 2,837 6,384 32.15%
  YoY % 20.18% 9.42% 444.01% 23.37% 35.88% -55.56% -
  Horiz. % 532.97% 443.47% 405.28% 74.50% 60.39% 44.44% 100.00%
Tax Rate 26.50 % 29.51 % 23.93 % 28.33 % 26.22 % 18.64 % -14.41 % -
  YoY % -10.20% 23.32% -15.53% 8.05% 40.67% 229.35% -
  Horiz. % -183.90% -204.79% -166.07% -196.60% -181.96% -129.35% 100.00%
Total Cost 231,263 223,923 202,837 13,848 11,388 7,713 3,839 97.93%
  YoY % 3.28% 10.40% 1,364.74% 21.60% 47.65% 100.91% -
  Horiz. % 6,024.04% 5,832.85% 5,283.59% 360.72% 296.64% 200.91% 100.00%
Net Worth 977,843 789,951 762,093 108,839 93,427 81,712 72,545 54.24%
  YoY % 23.79% 3.66% 600.20% 16.50% 14.34% 12.64% -
  Horiz. % 1,347.91% 1,088.91% 1,050.50% 150.03% 128.78% 112.64% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 3,631 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 128.01 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 977,843 789,951 762,093 108,839 93,427 81,712 72,545 54.24%
  YoY % 23.79% 3.66% 600.20% 16.50% 14.34% 12.64% -
  Horiz. % 1,347.91% 1,088.91% 1,050.50% 150.03% 128.78% 112.64% 100.00%
NOSH 1,237,777 509,646 508,062 91,461 90,705 90,791 90,681 54.56%
  YoY % 142.87% 0.31% 455.49% 0.83% -0.09% 0.12% -
  Horiz. % 1,364.97% 562.02% 560.27% 100.86% 100.03% 100.12% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.84 % 11.37 % 11.35 % 25.56 % 25.29 % 26.89 % 62.45 % -23.17%
  YoY % 12.93% 0.18% -55.59% 1.07% -5.95% -56.94% -
  Horiz. % 20.56% 18.21% 18.17% 40.93% 40.50% 43.06% 100.00%
ROE 3.48 % 3.58 % 3.39 % 4.37 % 4.13 % 3.47 % 8.80 % -14.32%
  YoY % -2.79% 5.60% -22.43% 5.81% 19.02% -60.57% -
  Horiz. % 39.55% 40.68% 38.52% 49.66% 46.93% 39.43% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.44 49.58 45.04 20.34 16.80 11.62 11.27 11.31%
  YoY % -56.76% 10.08% 121.44% 21.07% 44.58% 3.11% -
  Horiz. % 190.24% 439.93% 399.65% 180.48% 149.07% 103.11% 100.00%
EPS 2.75 5.56 5.09 5.20 4.25 3.13 7.04 -14.50%
  YoY % -50.54% 9.23% -2.12% 22.35% 35.78% -55.54% -
  Horiz. % 39.06% 78.98% 72.30% 73.86% 60.37% 44.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7900 1.5500 1.5000 1.1900 1.0300 0.9000 0.8000 -0.21%
  YoY % -49.03% 3.33% 26.05% 15.53% 14.44% 12.50% -
  Horiz. % 98.75% 193.75% 187.50% 148.75% 128.75% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.36 20.34 18.42 1.50 1.23 0.85 0.82 72.13%
  YoY % 5.01% 10.42% 1,128.00% 21.95% 44.71% 3.66% -
  Horiz. % 2,604.88% 2,480.49% 2,246.34% 182.93% 150.00% 103.66% 100.00%
EPS 2.74 2.28 2.08 0.38 0.31 0.23 0.51 32.32%
  YoY % 20.18% 9.62% 447.37% 22.58% 34.78% -54.90% -
  Horiz. % 537.25% 447.06% 407.84% 74.51% 60.78% 45.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7873 0.6360 0.6136 0.0876 0.0752 0.0658 0.0584 54.24%
  YoY % 23.79% 3.65% 600.46% 16.49% 14.29% 12.67% -
  Horiz. % 1,348.12% 1,089.04% 1,050.68% 150.00% 128.77% 112.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.1500 4.0600 2.1700 1.6300 0.9900 0.7400 0.8200 -
P/RPS 5.36 8.19 4.82 8.01 5.89 6.37 7.27 -4.95%
  YoY % -34.55% 69.92% -39.83% 35.99% -7.54% -12.38% -
  Horiz. % 73.73% 112.65% 66.30% 110.18% 81.02% 87.62% 100.00%
P/EPS 41.84 73.09 42.61 31.35 23.29 23.68 11.65 23.74%
  YoY % -42.76% 71.53% 35.92% 34.61% -1.65% 103.26% -
  Horiz. % 359.14% 627.38% 365.75% 269.10% 199.91% 203.26% 100.00%
EY 2.39 1.37 2.35 3.19 4.29 4.22 8.59 -19.19%
  YoY % 74.45% -41.70% -26.33% -25.64% 1.66% -50.87% -
  Horiz. % 27.82% 15.95% 27.36% 37.14% 49.94% 49.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.41 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.46 2.62 1.45 1.37 0.96 0.82 1.03 5.98%
  YoY % -44.27% 80.69% 5.84% 42.71% 17.07% -20.39% -
  Horiz. % 141.75% 254.37% 140.78% 133.01% 93.20% 79.61% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 27/02/13 -
Price 1.2800 1.7400 2.5000 1.7000 1.3800 0.8800 0.8300 -
P/RPS 5.97 3.51 5.55 8.36 8.21 7.57 7.36 -3.43%
  YoY % 70.09% -36.76% -33.61% 1.83% 8.45% 2.85% -
  Horiz. % 81.11% 47.69% 75.41% 113.59% 111.55% 102.85% 100.00%
P/EPS 46.56 31.32 49.09 32.69 32.47 28.16 11.79 25.71%
  YoY % 48.66% -36.20% 50.17% 0.68% 15.31% 138.85% -
  Horiz. % 394.91% 265.65% 416.37% 277.27% 275.40% 238.85% 100.00%
EY 2.15 3.19 2.04 3.06 3.08 3.55 8.48 -20.44%
  YoY % -32.60% 56.37% -33.33% -0.65% -13.24% -58.14% -
  Horiz. % 25.35% 37.62% 24.06% 36.08% 36.32% 41.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.62 1.12 1.67 1.43 1.34 0.98 1.04 7.66%
  YoY % 44.64% -32.93% 16.78% 6.72% 36.73% -5.77% -
  Horiz. % 155.77% 107.69% 160.58% 137.50% 128.85% 94.23% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers