[KPPROP] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -66.43%
YoY- 160.16%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,474 15,134 16,142 17,944 27,239 28,549 27,902 -35.41%
PBT 1,182 946 1,252 1,928 4,090 6,626 9,170 -74.45%
Tax -625 -457 -560 -648 -277 -620 -1,058 -29.57%
NP 557 489 692 1,280 3,813 6,006 8,112 -83.20%
-
NP to SH 557 489 692 1,280 3,813 6,006 8,112 -83.20%
-
Tax Rate 52.88% 48.31% 44.73% 33.61% 6.77% 9.36% 11.54% -
Total Cost 13,917 14,645 15,450 16,664 23,426 22,542 19,790 -20.90%
-
Net Worth 42,199 42,039 41,999 41,999 41,822 42,219 42,086 0.17%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,199 42,039 41,999 41,999 41,822 42,219 42,086 0.17%
NOSH 400,000 400,000 400,000 400,000 401,368 398,672 401,584 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.85% 3.23% 4.29% 7.13% 14.00% 21.04% 29.07% -
ROE 1.32% 1.16% 1.65% 3.05% 9.12% 14.23% 19.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.62 3.78 4.04 4.49 6.79 7.16 6.95 -35.23%
EPS 0.14 0.12 0.18 0.32 0.95 1.51 2.02 -83.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1051 0.105 0.105 0.1042 0.1059 0.1048 0.44%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.68 2.80 2.99 3.32 5.04 5.29 5.17 -35.44%
EPS 0.10 0.09 0.13 0.24 0.71 1.11 1.50 -83.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0778 0.0778 0.0778 0.0774 0.0782 0.0779 0.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.07 0.09 0.08 0.09 0.10 0.08 0.08 -
P/RPS 1.93 2.38 1.98 2.01 1.47 1.12 1.15 41.17%
P/EPS 50.27 73.57 46.24 28.13 10.53 5.31 3.96 443.33%
EY 1.99 1.36 2.16 3.56 9.50 18.83 25.25 -81.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 0.76 0.86 0.96 0.76 0.76 -8.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 28/08/12 28/05/12 27/02/12 25/11/11 -
Price 0.085 0.07 0.08 0.08 0.08 0.10 0.09 -
P/RPS 2.35 1.85 1.98 1.78 1.18 1.40 1.30 48.34%
P/EPS 61.04 57.22 46.24 25.00 8.42 6.64 4.46 471.25%
EY 1.64 1.75 2.16 4.00 11.88 15.07 22.44 -82.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.76 0.76 0.77 0.94 0.86 -3.91%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment