[KPPROP] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 0.88%
YoY- 61.98%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 349,124 270,887 259,848 248,206 271,292 301,985 296,349 11.57%
PBT 110,372 96,098 91,260 85,190 84,684 86,689 74,122 30.49%
Tax -23,412 -22,776 -21,762 -22,906 -22,976 -23,141 -18,884 15.45%
NP 86,960 73,322 69,497 62,284 61,708 63,548 55,238 35.44%
-
NP to SH 86,896 73,285 69,456 62,254 61,708 63,534 55,230 35.38%
-
Tax Rate 21.21% 23.70% 23.85% 26.89% 27.13% 26.69% 25.48% -
Total Cost 262,164 197,565 190,350 185,922 209,584 238,437 241,110 5.75%
-
Net Worth 580,864 558,639 523,738 485,185 454,814 295,905 354,309 39.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 580,864 558,639 523,738 485,185 454,814 295,905 354,309 39.16%
NOSH 400,142 400,142 400,142 400,142 400,142 350,142 200,142 58.90%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 24.91% 27.07% 26.75% 25.09% 22.75% 21.04% 18.64% -
ROE 14.96% 13.12% 13.26% 12.83% 13.57% 21.47% 15.59% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 88.35 68.37 67.48 66.50 75.16 141.86 149.72 -29.71%
EPS 22.00 18.50 18.04 16.68 17.08 29.84 27.91 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.36 1.30 1.26 1.39 1.79 -12.33%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 64.64 50.15 48.11 45.95 50.23 55.91 54.87 11.57%
EPS 16.09 13.57 12.86 11.53 11.42 11.76 10.23 35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0754 1.0342 0.9696 0.8983 0.842 0.5478 0.656 39.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.555 0.62 0.645 0.785 0.80 1.21 0.78 -
P/RPS 0.63 0.91 0.96 1.18 1.06 0.85 0.52 13.68%
P/EPS 2.52 3.35 3.58 4.71 4.68 4.05 2.80 -6.80%
EY 39.62 29.83 27.96 21.25 21.37 24.67 35.77 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.47 0.60 0.63 0.87 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 -
Price 0.635 0.61 0.675 0.62 0.89 0.91 1.47 -
P/RPS 0.72 0.89 1.00 0.93 1.18 0.64 0.98 -18.62%
P/EPS 2.89 3.30 3.74 3.72 5.21 3.05 5.27 -33.07%
EY 34.63 30.32 26.72 26.90 19.21 32.80 18.98 49.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.50 0.48 0.71 0.65 0.82 -35.04%

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