Highlights

[KERJAYA] YoY Quarter Result on 2017-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     11.51%    YoY -     21.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 264,178 255,140 233,217 185,930 15,448 11,457 14,287 62.58%
  YoY % 3.54% 9.40% 25.43% 1,103.59% 34.83% -19.81% -
  Horiz. % 1,849.08% 1,785.82% 1,632.37% 1,301.39% 108.13% 80.19% 100.00%
PBT 45,945 42,762 38,870 32,041 4,960 4,009 5,227 43.63%
  YoY % 7.44% 10.01% 21.31% 545.99% 23.72% -23.30% -
  Horiz. % 878.99% 818.10% 743.64% 612.99% 94.89% 76.70% 100.00%
Tax -10,757 -10,295 -9,893 -8,364 -1,288 -1,057 -1,208 43.95%
  YoY % -4.49% -4.06% -18.28% -549.38% -21.85% 12.50% -
  Horiz. % 890.48% 852.24% 818.96% 692.38% 106.62% 87.50% 100.00%
NP 35,188 32,467 28,977 23,677 3,672 2,952 4,019 43.54%
  YoY % 8.38% 12.04% 22.38% 544.80% 24.39% -26.55% -
  Horiz. % 875.54% 807.84% 721.00% 589.13% 91.37% 73.45% 100.00%
NP to SH 35,122 32,348 28,851 23,677 3,672 2,952 4,019 43.50%
  YoY % 8.58% 12.12% 21.85% 544.80% 24.39% -26.55% -
  Horiz. % 873.90% 804.88% 717.87% 589.13% 91.37% 73.45% 100.00%
Tax Rate 23.41 % 24.08 % 25.45 % 26.10 % 25.97 % 26.37 % 23.11 % 0.22%
  YoY % -2.78% -5.38% -2.49% 0.50% -1.52% 14.11% -
  Horiz. % 101.30% 104.20% 110.13% 112.94% 112.38% 114.11% 100.00%
Total Cost 228,990 222,673 204,240 162,253 11,776 8,505 10,268 67.73%
  YoY % 2.84% 9.03% 25.88% 1,277.83% 38.46% -17.17% -
  Horiz. % 2,230.13% 2,168.61% 1,989.09% 1,580.18% 114.69% 82.83% 100.00%
Net Worth 1,012,722 906,637 811,113 268,614 97,919 84,472 76,206 53.87%
  YoY % 11.70% 11.78% 201.96% 174.32% 15.92% 10.85% -
  Horiz. % 1,328.91% 1,189.71% 1,064.36% 352.48% 128.49% 110.85% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,012,722 906,637 811,113 268,614 97,919 84,472 76,206 53.87%
  YoY % 11.70% 11.78% 201.96% 174.32% 15.92% 10.85% -
  Horiz. % 1,328.91% 1,189.71% 1,064.36% 352.48% 128.49% 110.85% 100.00%
NOSH 1,235,027 1,241,968 513,362 121,545 90,666 90,830 90,722 54.49%
  YoY % -0.56% 141.93% 322.36% 34.06% -0.18% 0.12% -
  Horiz. % 1,361.33% 1,368.98% 565.86% 133.97% 99.94% 100.12% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.32 % 12.73 % 12.42 % 12.73 % 23.77 % 25.77 % 28.13 % -11.71%
  YoY % 4.63% 2.50% -2.44% -46.45% -7.76% -8.39% -
  Horiz. % 47.35% 45.25% 44.15% 45.25% 84.50% 91.61% 100.00%
ROE 3.47 % 3.57 % 3.56 % 8.81 % 3.75 % 3.49 % 5.27 % -6.72%
  YoY % -2.80% 0.28% -59.59% 134.93% 7.45% -33.78% -
  Horiz. % 65.84% 67.74% 67.55% 167.17% 71.16% 66.22% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.39 20.54 45.43 152.97 17.04 12.61 15.75 5.23%
  YoY % 4.14% -54.79% -70.30% 797.71% 35.13% -19.94% -
  Horiz. % 135.81% 130.41% 288.44% 971.24% 108.19% 80.06% 100.00%
EPS 2.84 2.60 5.62 19.48 4.05 3.25 4.43 -7.14%
  YoY % 9.23% -53.74% -71.15% 380.99% 24.62% -26.64% -
  Horiz. % 64.11% 58.69% 126.86% 439.73% 91.42% 73.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8200 0.7300 1.5800 2.2100 1.0800 0.9300 0.8400 -0.40%
  YoY % 12.33% -53.80% -28.51% 104.63% 16.13% 10.71% -
  Horiz. % 97.62% 86.90% 188.10% 263.10% 128.57% 110.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.27 20.54 18.78 14.97 1.24 0.92 1.15 62.59%
  YoY % 3.55% 9.37% 25.45% 1,107.26% 34.78% -20.00% -
  Horiz. % 1,849.57% 1,786.09% 1,633.04% 1,301.74% 107.83% 80.00% 100.00%
EPS 2.83 2.60 2.32 1.91 0.30 0.24 0.32 43.78%
  YoY % 8.85% 12.07% 21.47% 536.67% 25.00% -25.00% -
  Horiz. % 884.38% 812.50% 725.00% 596.88% 93.75% 75.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8154 0.7300 0.6531 0.2163 0.0788 0.0680 0.0614 53.86%
  YoY % 11.70% 11.77% 201.94% 174.49% 15.88% 10.75% -
  Horiz. % 1,328.01% 1,188.93% 1,063.68% 352.28% 128.34% 110.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2300 1.4900 2.6200 1.7100 1.5600 0.8200 0.8000 -
P/RPS 5.75 7.25 5.77 1.12 9.16 6.50 5.08 2.09%
  YoY % -20.69% 25.65% 415.18% -87.77% 40.92% 27.95% -
  Horiz. % 113.19% 142.72% 113.58% 22.05% 180.31% 127.95% 100.00%
P/EPS 43.25 57.21 46.62 8.78 38.52 25.23 18.06 15.66%
  YoY % -24.40% 22.72% 430.98% -77.21% 52.68% 39.70% -
  Horiz. % 239.48% 316.78% 258.14% 48.62% 213.29% 139.70% 100.00%
EY 2.31 1.75 2.15 11.39 2.60 3.96 5.54 -13.56%
  YoY % 32.00% -18.60% -81.12% 338.08% -34.34% -28.52% -
  Horiz. % 41.70% 31.59% 38.81% 205.60% 46.93% 71.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.50 2.04 1.66 0.77 1.44 0.88 0.95 7.91%
  YoY % -26.47% 22.89% 115.58% -46.53% 63.64% -7.37% -
  Horiz. % 157.89% 214.74% 174.74% 81.05% 151.58% 92.63% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 30/05/13 -
Price 1.2400 1.5800 3.2000 2.0800 1.6400 0.8250 0.8800 -
P/RPS 5.80 7.69 7.04 1.36 9.63 6.54 5.59 0.62%
  YoY % -24.58% 9.23% 417.65% -85.88% 47.25% 16.99% -
  Horiz. % 103.76% 137.57% 125.94% 24.33% 172.27% 116.99% 100.00%
P/EPS 43.60 60.66 56.94 10.68 40.49 25.38 19.86 14.00%
  YoY % -28.12% 6.53% 433.15% -73.62% 59.54% 27.79% -
  Horiz. % 219.54% 305.44% 286.71% 53.78% 203.88% 127.79% 100.00%
EY 2.29 1.65 1.76 9.37 2.47 3.94 5.03 -12.29%
  YoY % 38.79% -6.25% -81.22% 279.35% -37.31% -21.67% -
  Horiz. % 45.53% 32.80% 34.99% 186.28% 49.11% 78.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.51 2.16 2.03 0.94 1.52 0.89 1.05 6.24%
  YoY % -30.09% 6.40% 115.96% -38.16% 70.79% -15.24% -
  Horiz. % 143.81% 205.71% 193.33% 89.52% 144.76% 84.76% 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.
 


 

171  153  505  1353 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.285-0.02 
 IMPIANA 0.0250.00 
 GPACKET 0.435+0.03 
 ARMADA 0.235-0.005 
 HSI-H6R 0.39+0.025 
 HSI-C5J 0.145-0.035 
Partners & Brokers