Highlights

[KERJAYA] YoY Quarter Result on 2017-12-31 [#4]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -17.73%    YoY -     9.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 268,409 265,334 252,663 228,816 18,604 15,243 10,550 71.46%
  YoY % 1.16% 5.01% 10.42% 1,129.93% 22.05% 44.48% -
  Horiz. % 2,544.16% 2,515.01% 2,394.91% 2,168.87% 176.34% 144.48% 100.00%
PBT 46,676 46,354 40,771 34,151 6,636 5,225 3,487 54.06%
  YoY % 0.69% 13.69% 19.38% 414.63% 27.00% 49.84% -
  Horiz. % 1,338.57% 1,329.34% 1,169.23% 979.38% 190.31% 149.84% 100.00%
Tax -10,459 -12,283 -12,031 -8,172 -1,880 -1,370 -650 58.86%
  YoY % 14.85% -2.09% -47.22% -334.68% -37.23% -110.77% -
  Horiz. % 1,609.08% 1,889.69% 1,850.92% 1,257.23% 289.23% 210.77% 100.00%
NP 36,217 34,071 28,740 25,979 4,756 3,855 2,837 52.85%
  YoY % 6.30% 18.55% 10.63% 446.24% 23.37% 35.88% -
  Horiz. % 1,276.59% 1,200.95% 1,013.04% 915.72% 167.64% 135.88% 100.00%
NP to SH 36,225 34,025 28,311 25,873 4,756 3,855 2,837 52.85%
  YoY % 6.47% 20.18% 9.42% 444.01% 23.37% 35.88% -
  Horiz. % 1,276.88% 1,199.33% 997.92% 911.98% 167.64% 135.88% 100.00%
Tax Rate 22.41 % 26.50 % 29.51 % 23.93 % 28.33 % 26.22 % 18.64 % 3.12%
  YoY % -15.43% -10.20% 23.32% -15.53% 8.05% 40.67% -
  Horiz. % 120.23% 142.17% 158.32% 128.38% 151.98% 140.67% 100.00%
Total Cost 232,192 231,263 223,923 202,837 13,848 11,388 7,713 76.33%
  YoY % 0.40% 3.28% 10.40% 1,364.74% 21.60% 47.65% -
  Horiz. % 3,010.40% 2,998.35% 2,903.19% 2,629.81% 179.54% 147.65% 100.00%
Net Worth 1,071,112 977,843 789,951 762,093 108,839 93,427 81,712 53.52%
  YoY % 9.54% 23.79% 3.66% 600.20% 16.50% 14.34% -
  Horiz. % 1,310.84% 1,196.69% 966.75% 932.65% 133.20% 114.34% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 18,467 - - - - - 3,631 31.12%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 508.51% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 50.98 % - % - % - % - % - % 128.01 % -14.22%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.83% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,071,112 977,843 789,951 762,093 108,839 93,427 81,712 53.52%
  YoY % 9.54% 23.79% 3.66% 600.20% 16.50% 14.34% -
  Horiz. % 1,310.84% 1,196.69% 966.75% 932.65% 133.20% 114.34% 100.00%
NOSH 1,231,164 1,237,777 509,646 508,062 91,461 90,705 90,791 54.39%
  YoY % -0.53% 142.87% 0.31% 455.49% 0.83% -0.09% -
  Horiz. % 1,356.04% 1,363.32% 561.34% 559.59% 100.74% 99.91% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.49 % 12.84 % 11.37 % 11.35 % 25.56 % 25.29 % 26.89 % -10.86%
  YoY % 5.06% 12.93% 0.18% -55.59% 1.07% -5.95% -
  Horiz. % 50.17% 47.75% 42.28% 42.21% 95.05% 94.05% 100.00%
ROE 3.38 % 3.48 % 3.58 % 3.39 % 4.37 % 4.13 % 3.47 % -0.44%
  YoY % -2.87% -2.79% 5.60% -22.43% 5.81% 19.02% -
  Horiz. % 97.41% 100.29% 103.17% 97.69% 125.94% 119.02% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.80 21.44 49.58 45.04 20.34 16.80 11.62 11.05%
  YoY % 1.68% -56.76% 10.08% 121.44% 21.07% 44.58% -
  Horiz. % 187.61% 184.51% 426.68% 387.61% 175.04% 144.58% 100.00%
EPS 2.94 2.75 5.56 5.09 5.20 4.25 3.13 -1.04%
  YoY % 6.91% -50.54% 9.23% -2.12% 22.35% 35.78% -
  Horiz. % 93.93% 87.86% 177.64% 162.62% 166.13% 135.78% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 4.00 -15.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8700 0.7900 1.5500 1.5000 1.1900 1.0300 0.9000 -0.56%
  YoY % 10.13% -49.03% 3.33% 26.05% 15.53% 14.44% -
  Horiz. % 96.67% 87.78% 172.22% 166.67% 132.22% 114.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.61 21.36 20.34 18.42 1.50 1.23 0.85 71.43%
  YoY % 1.17% 5.01% 10.42% 1,128.00% 21.95% 44.71% -
  Horiz. % 2,542.35% 2,512.94% 2,392.94% 2,167.06% 176.47% 144.71% 100.00%
EPS 2.92 2.74 2.28 2.08 0.38 0.31 0.23 52.71%
  YoY % 6.57% 20.18% 9.62% 447.37% 22.58% 34.78% -
  Horiz. % 1,269.57% 1,191.30% 991.30% 904.35% 165.22% 134.78% 100.00%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.29 31.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 513.79% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8624 0.7873 0.6360 0.6136 0.0876 0.0752 0.0658 53.52%
  YoY % 9.54% 23.79% 3.65% 600.46% 16.49% 14.29% -
  Horiz. % 1,310.64% 1,196.50% 966.57% 932.52% 133.13% 114.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.3100 1.1500 4.0600 2.1700 1.6300 0.9900 0.7400 -
P/RPS 6.01 5.36 8.19 4.82 8.01 5.89 6.37 -0.96%
  YoY % 12.13% -34.55% 69.92% -39.83% 35.99% -7.54% -
  Horiz. % 94.35% 84.14% 128.57% 75.67% 125.75% 92.46% 100.00%
P/EPS 44.52 41.84 73.09 42.61 31.35 23.29 23.68 11.09%
  YoY % 6.41% -42.76% 71.53% 35.92% 34.61% -1.65% -
  Horiz. % 188.01% 176.69% 308.66% 179.94% 132.39% 98.35% 100.00%
EY 2.25 2.39 1.37 2.35 3.19 4.29 4.22 -9.95%
  YoY % -5.86% 74.45% -41.70% -26.33% -25.64% 1.66% -
  Horiz. % 53.32% 56.64% 32.46% 55.69% 75.59% 101.66% 100.00%
DY 1.15 0.00 0.00 0.00 0.00 0.00 5.41 -22.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.26% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.51 1.46 2.62 1.45 1.37 0.96 0.82 10.71%
  YoY % 3.42% -44.27% 80.69% 5.84% 42.71% 17.07% -
  Horiz. % 184.15% 178.05% 319.51% 176.83% 167.07% 117.07% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 26/02/18 27/02/17 25/02/16 25/02/15 25/02/14 -
Price 1.2700 1.2800 1.7400 2.5000 1.7000 1.3800 0.8800 -
P/RPS 5.83 5.97 3.51 5.55 8.36 8.21 7.57 -4.26%
  YoY % -2.35% 70.09% -36.76% -33.61% 1.83% 8.45% -
  Horiz. % 77.01% 78.86% 46.37% 73.32% 110.44% 108.45% 100.00%
P/EPS 43.16 46.56 31.32 49.09 32.69 32.47 28.16 7.37%
  YoY % -7.30% 48.66% -36.20% 50.17% 0.68% 15.31% -
  Horiz. % 153.27% 165.34% 111.22% 174.33% 116.09% 115.31% 100.00%
EY 2.32 2.15 3.19 2.04 3.06 3.08 3.55 -6.84%
  YoY % 7.91% -32.60% 56.37% -33.33% -0.65% -13.24% -
  Horiz. % 65.35% 60.56% 89.86% 57.46% 86.20% 86.76% 100.00%
DY 1.18 0.00 0.00 0.00 0.00 0.00 4.55 -20.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.93% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.46 1.62 1.12 1.67 1.43 1.34 0.98 6.87%
  YoY % -9.88% 44.64% -32.93% 16.78% 6.72% 36.73% -
  Horiz. % 148.98% 165.31% 114.29% 170.41% 145.92% 136.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers