[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -25.95%
YoY- 132.82%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,142 17,944 27,239 28,549 27,902 24,652 31,229 -35.51%
PBT 1,252 1,928 4,090 6,626 9,170 1,044 2,160 -30.41%
Tax -560 -648 -277 -620 -1,058 -552 -531 3.59%
NP 692 1,280 3,813 6,006 8,112 492 1,629 -43.40%
-
NP to SH 692 1,280 3,813 6,006 8,112 492 1,629 -43.40%
-
Tax Rate 44.73% 33.61% 6.77% 9.36% 11.54% 52.87% 24.58% -
Total Cost 15,450 16,664 23,426 22,542 19,790 24,160 29,600 -35.09%
-
Net Worth 41,999 41,999 41,822 42,219 42,086 38,908 37,586 7.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,999 41,999 41,822 42,219 42,086 38,908 37,586 7.65%
NOSH 400,000 400,000 401,368 398,672 401,584 410,000 397,317 0.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.29% 7.13% 14.00% 21.04% 29.07% 2.00% 5.22% -
ROE 1.65% 3.05% 9.12% 14.23% 19.27% 1.26% 4.33% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.04 4.49 6.79 7.16 6.95 6.01 7.86 -35.75%
EPS 0.18 0.32 0.95 1.51 2.02 0.12 0.41 -42.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.105 0.1042 0.1059 0.1048 0.0949 0.0946 7.18%
Adjusted Per Share Value based on latest NOSH - 408,181
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.00 3.34 5.06 5.31 5.19 4.58 5.81 -35.56%
EPS 0.13 0.24 0.71 1.12 1.51 0.09 0.30 -42.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0781 0.0778 0.0785 0.0782 0.0723 0.0699 7.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.10 0.08 0.08 0.10 0.08 -
P/RPS 1.98 2.01 1.47 1.12 1.15 1.66 1.02 55.42%
P/EPS 46.24 28.13 10.53 5.31 3.96 83.33 19.51 77.48%
EY 2.16 3.56 9.50 18.83 25.25 1.20 5.13 -43.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.96 0.76 0.76 1.05 0.85 -7.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 28/05/12 27/02/12 25/11/11 22/08/11 27/05/11 -
Price 0.08 0.08 0.08 0.10 0.09 0.08 0.12 -
P/RPS 1.98 1.78 1.18 1.40 1.30 1.33 1.53 18.69%
P/EPS 46.24 25.00 8.42 6.64 4.46 66.67 29.27 35.52%
EY 2.16 4.00 11.88 15.07 22.44 1.50 3.42 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.77 0.94 0.86 0.84 1.27 -28.92%

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