[KPPROP] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 18.35%
YoY- 1327.71%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 271,292 301,985 296,349 227,118 226,892 214,079 45,546 228.95%
PBT 84,684 86,689 74,122 52,558 47,024 27,748 4,904 569.24%
Tax -22,976 -23,141 -18,884 -14,118 -14,544 -6,620 -1,721 463.65%
NP 61,708 63,548 55,238 38,440 32,480 21,128 3,182 623.12%
-
NP to SH 61,708 63,534 55,230 38,434 32,476 21,125 3,182 623.12%
-
Tax Rate 27.13% 26.69% 25.48% 26.86% 30.93% 23.86% 35.09% -
Total Cost 209,584 238,437 241,110 188,678 194,412 192,951 42,364 190.62%
-
Net Worth 454,814 295,905 354,309 294,675 249,171 207,286 58,006 295.17%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 454,814 295,905 354,309 294,675 249,171 207,286 58,006 295.17%
NOSH 400,142 350,142 200,142 200,142 200,142 200,142 552,440 -19.36%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 22.75% 21.04% 18.64% 16.93% 14.32% 9.87% 6.99% -
ROE 13.57% 21.47% 15.59% 13.04% 13.03% 10.19% 5.49% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 75.16 141.86 149.72 129.48 148.43 163.95 8.24 337.14%
EPS 17.08 29.84 27.91 21.92 21.24 16.18 0.57 866.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.39 1.79 1.68 1.63 1.5875 0.105 424.94%
Adjusted Per Share Value based on latest NOSH - 200,142
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 50.23 55.91 54.87 42.05 42.01 39.63 8.43 229.02%
EPS 11.42 11.76 10.23 7.12 6.01 3.91 0.59 622.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.842 0.5478 0.656 0.5456 0.4613 0.3838 0.1074 295.13%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.80 1.21 0.78 0.69 0.505 0.445 0.18 -
P/RPS 1.06 0.85 0.52 0.53 0.34 0.27 2.18 -38.19%
P/EPS 4.68 4.05 2.80 3.15 2.38 2.75 31.24 -71.82%
EY 21.37 24.67 35.77 31.76 42.07 36.36 3.20 255.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.44 0.41 0.31 0.28 1.71 -48.63%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 26/06/20 24/02/20 -
Price 0.89 0.91 1.47 0.65 0.815 0.505 0.81 -
P/RPS 1.18 0.64 0.98 0.50 0.55 0.31 9.82 -75.68%
P/EPS 5.21 3.05 5.27 2.97 3.84 3.12 140.60 -88.90%
EY 19.21 32.80 18.98 33.71 26.07 32.04 0.71 803.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.82 0.39 0.50 0.32 7.71 -79.63%

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