Highlights

[KERJAYA] YoY TTM 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 -     5.19%    YoY -     189.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,002,934 1,077,800 977,947 845,981 249,456 66,237 39,165 71.60%
  YoY % -6.95% 10.21% 15.60% 239.13% 276.61% 69.12% -
  Horiz. % 2,560.79% 2,751.95% 2,496.99% 2,160.04% 636.94% 169.12% 100.00%
PBT 173,251 185,614 172,347 139,986 49,382 21,343 13,828 52.34%
  YoY % -6.66% 7.70% 23.12% 183.48% 131.37% 54.35% -
  Horiz. % 1,252.90% 1,342.31% 1,246.36% 1,012.34% 357.12% 154.35% 100.00%
Tax -45,896 -44,339 -43,057 -34,859 -13,238 -5,563 -3,401 54.24%
  YoY % -3.51% -2.98% -23.52% -163.33% -137.97% -63.57% -
  Horiz. % 1,349.49% 1,303.70% 1,266.01% 1,024.96% 389.24% 163.57% 100.00%
NP 127,355 141,275 129,290 105,127 36,144 15,780 10,427 51.70%
  YoY % -9.85% 9.27% 22.98% 190.86% 129.05% 51.34% -
  Horiz. % 1,221.40% 1,354.90% 1,239.95% 1,008.22% 346.64% 151.34% 100.00%
NP to SH 127,343 141,189 127,970 104,797 36,144 15,780 10,427 51.69%
  YoY % -9.81% 10.33% 22.11% 189.94% 129.05% 51.34% -
  Horiz. % 1,221.28% 1,354.07% 1,227.29% 1,005.05% 346.64% 151.34% 100.00%
Tax Rate 26.49 % 23.89 % 24.98 % 24.90 % 26.81 % 26.06 % 24.60 % 1.24%
  YoY % 10.88% -4.36% 0.32% -7.12% 2.88% 5.93% -
  Horiz. % 107.68% 97.11% 101.54% 101.22% 108.98% 105.93% 100.00%
Total Cost 875,579 936,525 848,657 740,854 213,312 50,457 28,738 76.64%
  YoY % -6.51% 10.35% 14.55% 247.31% 322.76% 75.58% -
  Horiz. % 3,046.76% 3,258.84% 2,953.08% 2,577.96% 742.26% 175.58% 100.00%
Net Worth 1,095,945 1,012,722 906,637 513,362 268,614 97,919 84,472 53.23%
  YoY % 8.22% 11.70% 76.61% 91.11% 174.32% 15.92% -
  Horiz. % 1,297.40% 1,198.88% 1,073.29% 607.73% 317.99% 115.92% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 18,467 18,629 29,571 20,269 0 2,722 3,631 31.10%
  YoY % -0.87% -37.00% 45.89% 0.00% 0.00% -25.04% -
  Horiz. % 508.51% 512.98% 814.28% 558.14% 0.00% 74.96% 100.00%
Div Payout % 14.50 % 13.19 % 23.11 % 19.34 % - % 17.25 % 34.83 % -13.58%
  YoY % 9.93% -42.93% 19.49% 0.00% 0.00% -50.47% -
  Horiz. % 41.63% 37.87% 66.35% 55.53% 0.00% 49.53% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,095,945 1,012,722 906,637 513,362 268,614 97,919 84,472 53.23%
  YoY % 8.22% 11.70% 76.61% 91.11% 174.32% 15.92% -
  Horiz. % 1,297.40% 1,198.88% 1,073.29% 607.73% 317.99% 115.92% 100.00%
NOSH 1,231,399 1,235,027 1,241,968 513,362 121,545 90,666 90,830 54.36%
  YoY % -0.29% -0.56% 141.93% 322.36% 34.06% -0.18% -
  Horiz. % 1,355.71% 1,359.70% 1,367.34% 565.19% 133.81% 99.82% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.70 % 13.11 % 13.22 % 12.43 % 14.49 % 23.82 % 26.62 % -11.59%
  YoY % -3.13% -0.83% 6.36% -14.22% -39.17% -10.52% -
  Horiz. % 47.71% 49.25% 49.66% 46.69% 54.43% 89.48% 100.00%
ROE 11.62 % 13.94 % 14.11 % 20.41 % 13.46 % 16.12 % 12.34 % -1.00%
  YoY % -16.64% -1.20% -30.87% 51.63% -16.50% 30.63% -
  Horiz. % 94.17% 112.97% 114.34% 165.40% 109.08% 130.63% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 81.45 87.27 78.74 164.79 205.24 73.06 43.12 11.17%
  YoY % -6.67% 10.83% -52.22% -19.71% 180.92% 69.43% -
  Horiz. % 188.89% 202.39% 182.61% 382.17% 475.97% 169.43% 100.00%
EPS 10.34 11.43 10.30 20.41 29.74 17.40 11.48 -1.73%
  YoY % -9.54% 10.97% -49.53% -31.37% 70.92% 51.57% -
  Horiz. % 90.07% 99.56% 89.72% 177.79% 259.06% 151.57% 100.00%
DPS 1.50 1.50 2.38 3.95 0.00 3.00 4.00 -15.07%
  YoY % 0.00% -36.97% -39.75% 0.00% 0.00% -25.00% -
  Horiz. % 37.50% 37.50% 59.50% 98.75% 0.00% 75.00% 100.00%
NAPS 0.8900 0.8200 0.7300 1.0000 2.2100 1.0800 0.9300 -0.73%
  YoY % 8.54% 12.33% -27.00% -54.75% 104.63% 16.13% -
  Horiz. % 95.70% 88.17% 78.49% 107.53% 237.63% 116.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,241,968
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 80.75 86.78 78.74 68.12 20.09 5.33 3.15 71.63%
  YoY % -6.95% 10.21% 15.59% 239.07% 276.92% 69.21% -
  Horiz. % 2,563.49% 2,754.92% 2,499.68% 2,162.54% 637.78% 169.21% 100.00%
EPS 10.25 11.37 10.30 8.44 2.91 1.27 0.84 51.67%
  YoY % -9.85% 10.39% 22.04% 190.03% 129.13% 51.19% -
  Horiz. % 1,220.24% 1,353.57% 1,226.19% 1,004.76% 346.43% 151.19% 100.00%
DPS 1.49 1.50 2.38 1.63 0.00 0.22 0.29 31.33%
  YoY % -0.67% -36.97% 46.01% 0.00% 0.00% -24.14% -
  Horiz. % 513.79% 517.24% 820.69% 562.07% 0.00% 75.86% 100.00%
NAPS 0.8824 0.8154 0.7300 0.4133 0.2163 0.0788 0.0680 53.23%
  YoY % 8.22% 11.70% 76.63% 91.08% 174.49% 15.88% -
  Horiz. % 1,297.65% 1,199.12% 1,073.53% 607.79% 318.09% 115.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.9000 1.2300 1.4900 2.6200 1.7100 1.5600 0.8200 -
P/RPS 1.11 1.41 1.89 1.59 0.83 2.14 1.90 -8.56%
  YoY % -21.28% -25.40% 18.87% 91.57% -61.21% 12.63% -
  Horiz. % 58.42% 74.21% 99.47% 83.68% 43.68% 112.63% 100.00%
P/EPS 8.70 10.76 14.46 12.83 5.75 8.96 7.14 3.35%
  YoY % -19.14% -25.59% 12.70% 123.13% -35.83% 25.49% -
  Horiz. % 121.85% 150.70% 202.52% 179.69% 80.53% 125.49% 100.00%
EY 11.49 9.29 6.92 7.79 17.39 11.16 14.00 -3.24%
  YoY % 23.68% 34.25% -11.17% -55.20% 55.82% -20.29% -
  Horiz. % 82.07% 66.36% 49.43% 55.64% 124.21% 79.71% 100.00%
DY 1.67 1.22 1.60 1.51 0.00 1.92 4.88 -16.35%
  YoY % 36.89% -23.75% 5.96% 0.00% 0.00% -60.66% -
  Horiz. % 34.22% 25.00% 32.79% 30.94% 0.00% 39.34% 100.00%
P/NAPS 1.01 1.50 2.04 2.62 0.77 1.44 0.88 2.32%
  YoY % -32.67% -26.47% -22.14% 240.26% -46.53% 63.64% -
  Horiz. % 114.77% 170.45% 231.82% 297.73% 87.50% 163.64% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 28/05/18 25/05/17 27/05/16 26/05/15 27/05/14 -
Price 1.0700 1.2300 1.5800 3.1800 2.0800 1.6400 0.8250 -
P/RPS 1.31 1.41 2.01 1.93 1.01 2.24 1.91 -6.09%
  YoY % -7.09% -29.85% 4.15% 91.09% -54.91% 17.28% -
  Horiz. % 68.59% 73.82% 105.24% 101.05% 52.88% 117.28% 100.00%
P/EPS 10.35 10.76 15.33 15.58 6.99 9.42 7.19 6.25%
  YoY % -3.81% -29.81% -1.60% 122.89% -25.80% 31.02% -
  Horiz. % 143.95% 149.65% 213.21% 216.69% 97.22% 131.02% 100.00%
EY 9.66 9.29 6.52 6.42 14.30 10.61 13.91 -5.89%
  YoY % 3.98% 42.48% 1.56% -55.10% 34.78% -23.72% -
  Horiz. % 69.45% 66.79% 46.87% 46.15% 102.80% 76.28% 100.00%
DY 1.40 1.22 1.51 1.24 0.00 1.83 4.85 -18.69%
  YoY % 14.75% -19.21% 21.77% 0.00% 0.00% -62.27% -
  Horiz. % 28.87% 25.15% 31.13% 25.57% 0.00% 37.73% 100.00%
P/NAPS 1.20 1.50 2.16 3.18 0.94 1.52 0.89 5.10%
  YoY % -20.00% -30.56% -32.08% 238.30% -38.16% 70.79% -
  Horiz. % 134.83% 168.54% 242.70% 357.30% 105.62% 170.79% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS