[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 18.23%
YoY- 152.75%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 227,118 226,892 214,079 45,546 48,460 47,100 30,400 280.76%
PBT 52,558 47,024 27,748 4,904 4,042 1,940 -575 -
Tax -14,118 -14,544 -6,620 -1,721 -1,350 -176 -1,458 352.42%
NP 38,440 32,480 21,128 3,182 2,692 1,764 -2,033 -
-
NP to SH 38,434 32,476 21,125 3,182 2,692 1,764 -2,033 -
-
Tax Rate 26.86% 30.93% 23.86% 35.09% 33.40% 9.07% - -
Total Cost 188,678 194,412 192,951 42,364 45,768 45,336 32,433 222.42%
-
Net Worth 294,675 249,171 207,286 58,006 56,972 55,924 55,008 205.22%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 294,675 249,171 207,286 58,006 56,972 55,924 55,008 205.22%
NOSH 200,142 200,142 200,142 552,440 552,440 552,440 552,440 -49.08%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 16.93% 14.32% 9.87% 6.99% 5.56% 3.75% -6.69% -
ROE 13.04% 13.03% 10.19% 5.49% 4.73% 3.15% -3.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 129.48 148.43 163.95 8.24 8.77 8.55 5.58 708.89%
EPS 21.92 21.24 16.18 0.57 0.48 0.32 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.63 1.5875 0.105 0.1031 0.1015 0.101 548.28%
Adjusted Per Share Value based on latest NOSH - 552,440
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.23 42.18 39.80 8.47 9.01 8.76 5.65 280.88%
EPS 7.15 6.04 3.93 0.59 0.50 0.33 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5479 0.4633 0.3854 0.1078 0.1059 0.104 0.1023 205.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.69 0.505 0.445 0.18 0.175 0.185 0.19 -
P/RPS 0.53 0.34 0.27 2.18 2.00 2.16 3.40 -70.93%
P/EPS 3.15 2.38 2.75 31.24 35.92 57.78 -50.90 -
EY 31.76 42.07 36.36 3.20 2.78 1.73 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.28 1.71 1.70 1.82 1.88 -63.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 26/06/20 24/02/20 25/11/19 28/08/19 29/05/19 -
Price 0.65 0.815 0.505 0.81 0.18 0.185 0.17 -
P/RPS 0.50 0.55 0.31 9.82 2.05 2.16 3.05 -69.94%
P/EPS 2.97 3.84 3.12 140.60 36.95 57.78 -45.54 -
EY 33.71 26.07 32.04 0.71 2.71 1.73 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.32 7.71 1.75 1.82 1.68 -62.12%

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