Highlights

[KERJAYA] YoY TTM Result on 2016-03-31 [#1]

Stock [KERJAYA]: KERJAYA PROSPEK GROUP BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     123.95%    YoY -     129.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,077,800 977,947 845,981 249,456 66,237 39,165 92,576 50.52%
  YoY % 10.21% 15.60% 239.13% 276.61% 69.12% -57.69% -
  Horiz. % 1,164.23% 1,056.37% 913.82% 269.46% 71.55% 42.31% 100.00%
PBT 185,614 172,347 139,986 49,382 21,343 13,828 22,834 41.78%
  YoY % 7.70% 23.12% 183.48% 131.37% 54.35% -39.44% -
  Horiz. % 812.88% 754.78% 613.06% 216.27% 93.47% 60.56% 100.00%
Tax -44,339 -43,057 -34,859 -13,238 -5,563 -3,401 -1,193 82.63%
  YoY % -2.98% -23.52% -163.33% -137.97% -63.57% -185.08% -
  Horiz. % 3,716.60% 3,609.14% 2,921.96% 1,109.64% 466.30% 285.08% 100.00%
NP 141,275 129,290 105,127 36,144 15,780 10,427 21,641 36.69%
  YoY % 9.27% 22.98% 190.86% 129.05% 51.34% -51.82% -
  Horiz. % 652.81% 597.43% 485.78% 167.02% 72.92% 48.18% 100.00%
NP to SH 141,189 127,970 104,797 36,144 15,780 10,427 21,641 36.68%
  YoY % 10.33% 22.11% 189.94% 129.05% 51.34% -51.82% -
  Horiz. % 652.41% 591.33% 484.25% 167.02% 72.92% 48.18% 100.00%
Tax Rate 23.89 % 24.98 % 24.90 % 26.81 % 26.06 % 24.60 % 5.22 % 28.84%
  YoY % -4.36% 0.32% -7.12% 2.88% 5.93% 371.26% -
  Horiz. % 457.66% 478.54% 477.01% 513.60% 499.23% 471.26% 100.00%
Total Cost 936,525 848,657 740,854 213,312 50,457 28,738 70,935 53.71%
  YoY % 10.35% 14.55% 247.31% 322.76% 75.58% -59.49% -
  Horiz. % 1,320.26% 1,196.39% 1,044.41% 300.71% 71.13% 40.51% 100.00%
Net Worth 1,012,722 906,637 513,362 268,614 97,919 84,472 76,206 53.87%
  YoY % 11.70% 76.61% 91.11% 174.32% 15.92% 10.85% -
  Horiz. % 1,328.91% 1,189.71% 673.64% 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 18,629 29,571 20,269 0 2,722 3,631 0 -
  YoY % -37.00% 45.89% 0.00% 0.00% -25.04% 0.00% -
  Horiz. % 512.98% 814.28% 558.14% 0.00% 74.96% 100.00% -
Div Payout % 13.19 % 23.11 % 19.34 % - % 17.25 % 34.83 % - % -
  YoY % -42.93% 19.49% 0.00% 0.00% -50.47% 0.00% -
  Horiz. % 37.87% 66.35% 55.53% 0.00% 49.53% 100.00% -
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 1,012,722 906,637 513,362 268,614 97,919 84,472 76,206 53.87%
  YoY % 11.70% 76.61% 91.11% 174.32% 15.92% 10.85% -
  Horiz. % 1,328.91% 1,189.71% 673.64% 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 13.11 % 13.22 % 12.43 % 14.49 % 23.82 % 26.62 % 23.38 % -9.19%
  YoY % -0.83% 6.36% -14.22% -39.17% -10.52% 13.86% -
  Horiz. % 56.07% 56.54% 53.17% 61.98% 101.88% 113.86% 100.00%
ROE 13.94 % 14.11 % 20.41 % 13.46 % 16.12 % 12.34 % 28.40 % -11.18%
  YoY % -1.20% -30.87% 51.63% -16.50% 30.63% -56.55% -
  Horiz. % 49.08% 49.68% 71.87% 47.39% 56.76% 43.45% 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 87.27 78.74 164.79 205.24 73.06 43.12 102.04 -2.57%
  YoY % 10.83% -52.22% -19.71% 180.92% 69.43% -57.74% -
  Horiz. % 85.53% 77.17% 161.50% 201.14% 71.60% 42.26% 100.00%
EPS 11.43 10.30 20.41 29.74 17.40 11.48 23.85 -11.53%
  YoY % 10.97% -49.53% -31.37% 70.92% 51.57% -51.87% -
  Horiz. % 47.92% 43.19% 85.58% 124.70% 72.96% 48.13% 100.00%
DPS 1.50 2.38 3.95 0.00 3.00 4.00 0.00 -
  YoY % -36.97% -39.75% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 37.50% 59.50% 98.75% 0.00% 75.00% 100.00% -
NAPS 0.8200 0.7300 1.0000 2.2100 1.0800 0.9300 0.8400 -0.40%
  YoY % 12.33% -27.00% -54.75% 104.63% 16.13% 10.71% -
  Horiz. % 97.62% 86.90% 119.05% 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 86.78 78.74 68.12 20.09 5.33 3.15 7.45 50.53%
  YoY % 10.21% 15.59% 239.07% 276.92% 69.21% -57.72% -
  Horiz. % 1,164.83% 1,056.91% 914.36% 269.66% 71.54% 42.28% 100.00%
EPS 11.37 10.30 8.44 2.91 1.27 0.84 1.74 36.71%
  YoY % 10.39% 22.04% 190.03% 129.13% 51.19% -51.72% -
  Horiz. % 653.45% 591.95% 485.06% 167.24% 72.99% 48.28% 100.00%
DPS 1.50 2.38 1.63 0.00 0.22 0.29 0.00 -
  YoY % -36.97% 46.01% 0.00% 0.00% -24.14% 0.00% -
  Horiz. % 517.24% 820.69% 562.07% 0.00% 75.86% 100.00% -
NAPS 0.8154 0.7300 0.4133 0.2163 0.0788 0.0680 0.0614 53.86%
  YoY % 11.70% 76.63% 91.08% 174.49% 15.88% 10.75% -
  Horiz. % 1,328.01% 1,188.93% 673.13% 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 1.41 1.89 1.59 0.83 2.14 1.90 0.78 10.37%
  YoY % -25.40% 18.87% 91.57% -61.21% 12.63% 143.59% -
  Horiz. % 180.77% 242.31% 203.85% 106.41% 274.36% 243.59% 100.00%
P/EPS 10.76 14.46 12.83 5.75 8.96 7.14 3.35 21.46%
  YoY % -25.59% 12.70% 123.13% -35.83% 25.49% 113.13% -
  Horiz. % 321.19% 431.64% 382.99% 171.64% 267.46% 213.13% 100.00%
EY 9.29 6.92 7.79 17.39 11.16 14.00 29.82 -17.66%
  YoY % 34.25% -11.17% -55.20% 55.82% -20.29% -53.05% -
  Horiz. % 31.15% 23.21% 26.12% 58.32% 37.42% 46.95% 100.00%
DY 1.22 1.60 1.51 0.00 1.92 4.88 0.00 -
  YoY % -23.75% 5.96% 0.00% 0.00% -60.66% 0.00% -
  Horiz. % 25.00% 32.79% 30.94% 0.00% 39.34% 100.00% -
P/NAPS 1.50 2.04 2.62 0.77 1.44 0.88 0.95 7.91%
  YoY % -26.47% -22.14% 240.26% -46.53% 63.64% -7.37% -
  Horiz. % 157.89% 214.74% 275.79% 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 3.1800 2.0800 1.6400 0.8250 0.8800 -
P/RPS 1.42 2.01 1.93 1.01 2.24 1.91 0.86 8.71%
  YoY % -29.35% 4.15% 91.09% -54.91% 17.28% 122.09% -
  Horiz. % 165.12% 233.72% 224.42% 117.44% 260.47% 222.09% 100.00%
P/EPS 10.85 15.33 15.58 6.99 9.42 7.19 3.69 19.68%
  YoY % -29.22% -1.60% 122.89% -25.80% 31.02% 94.85% -
  Horiz. % 294.04% 415.45% 422.22% 189.43% 255.28% 194.85% 100.00%
EY 9.22 6.52 6.42 14.30 10.61 13.91 27.11 -16.45%
  YoY % 41.41% 1.56% -55.10% 34.78% -23.72% -48.69% -
  Horiz. % 34.01% 24.05% 23.68% 52.75% 39.14% 51.31% 100.00%
DY 1.21 1.51 1.24 0.00 1.83 4.85 0.00 -
  YoY % -19.87% 21.77% 0.00% 0.00% -62.27% 0.00% -
  Horiz. % 24.95% 31.13% 25.57% 0.00% 37.73% 100.00% -
P/NAPS 1.51 2.16 3.18 0.94 1.52 0.89 1.05 6.24%
  YoY % -30.09% -32.08% 238.30% -38.16% 70.79% -15.24% -
  Horiz. % 143.81% 205.71% 302.86% 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.
 


 

88  83  276  1801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.0250.00 
 SEALINK 0.295+0.025 
 EFORCE 0.685+0.02 
 ICON 0.0550.00 
 GPACKET-WB 0.170.00 
 MBMR-CJ 0.26+0.065 
 BRAHIMS 0.165+0.005 
 MERIDIAN 0.105-0.01 
 ARMADA 0.22-0.005 
 EDUSPEC 0.0550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers