[KPPROP] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 1.83%
YoY- 42.13%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 365,120 370,624 342,098 349,532 349,124 270,887 259,848 25.53%
PBT 113,896 121,441 116,576 115,480 110,372 96,098 91,260 15.96%
Tax -26,700 -29,925 -26,149 -26,932 -23,412 -22,776 -21,762 14.64%
NP 87,196 91,516 90,426 88,548 86,960 73,322 69,497 16.37%
-
NP to SH 87,156 91,512 90,356 88,484 86,896 73,285 69,456 16.38%
-
Tax Rate 23.44% 24.64% 22.43% 23.32% 21.21% 23.70% 23.85% -
Total Cost 277,924 279,108 251,672 260,984 262,164 197,565 190,350 28.79%
-
Net Worth 647,669 651,208 624,970 597,043 580,864 558,639 523,738 15.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,803 11,768 5,240 - - - - -
Div Payout % 16.99% 12.86% 5.80% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 647,669 651,208 624,970 597,043 580,864 558,639 523,738 15.25%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 23.88% 24.69% 26.43% 25.33% 24.91% 27.07% 26.75% -
ROE 13.46% 14.05% 14.46% 14.82% 14.96% 13.12% 13.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 98.66 94.48 87.03 88.99 88.35 68.37 67.48 28.90%
EPS 23.56 23.33 22.99 22.52 22.00 18.50 18.04 19.53%
DPS 4.00 3.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.66 1.59 1.52 1.47 1.41 1.36 18.35%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 67.60 68.62 63.33 64.71 64.64 50.15 48.11 25.52%
EPS 16.14 16.94 16.73 16.38 16.09 13.57 12.86 16.40%
DPS 2.74 2.18 0.97 0.00 0.00 0.00 0.00 -
NAPS 1.1991 1.2056 1.157 1.1053 1.0754 1.0342 0.9696 15.25%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.605 0.61 0.61 0.62 0.555 0.62 0.645 -
P/RPS 0.61 0.65 0.70 0.70 0.63 0.91 0.96 -26.15%
P/EPS 2.57 2.61 2.65 2.75 2.52 3.35 3.58 -19.87%
EY 38.92 38.24 37.68 36.33 39.62 29.83 27.96 24.74%
DY 6.61 4.92 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.38 0.41 0.38 0.44 0.47 -17.88%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 24/02/22 -
Price 0.85 0.60 0.61 0.615 0.635 0.61 0.675 -
P/RPS 0.86 0.64 0.70 0.69 0.72 0.89 1.00 -9.59%
P/EPS 3.61 2.57 2.65 2.73 2.89 3.30 3.74 -2.33%
EY 27.71 38.88 37.68 36.63 34.63 30.32 26.72 2.46%
DY 4.71 5.00 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.38 0.40 0.43 0.43 0.50 -1.34%

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