[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 2.42%
YoY- 1.08%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 189,850 191,664 337,064 377,356 367,388 365,120 370,624 -35.90%
PBT 26,360 30,512 120,550 116,441 115,080 113,896 121,441 -63.78%
Tax -5,640 -6,296 -27,217 -25,062 -25,862 -26,700 -29,925 -67.02%
NP 20,720 24,216 93,333 91,378 89,218 87,196 91,516 -62.75%
-
NP to SH 20,706 24,200 93,314 91,333 89,174 87,156 91,512 -62.76%
-
Tax Rate 21.40% 20.63% 22.58% 21.52% 22.47% 23.44% 24.64% -
Total Cost 169,130 167,448 243,731 285,977 278,170 277,924 279,108 -28.32%
-
Net Worth 691,988 710,697 557,335 692,081 666,174 647,669 651,208 4.12%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 10,728 20,305 11,942 9,869 7,401 14,803 11,768 -5.96%
Div Payout % 51.81% 83.91% 12.80% 10.81% 8.30% 16.99% 12.86% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 691,988 710,697 557,335 692,081 666,174 647,669 651,208 4.12%
NOSH 536,424 540,142 540,142 400,142 400,142 400,142 400,142 21.51%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.91% 12.63% 27.69% 24.22% 24.28% 23.88% 24.69% -
ROE 2.99% 3.41% 16.74% 13.20% 13.39% 13.46% 14.05% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 35.39 37.76 84.67 101.96 99.27 98.66 94.48 -47.94%
EPS 3.86 4.76 23.44 24.68 24.10 23.56 23.33 -69.76%
DPS 2.00 4.00 3.00 2.67 2.00 4.00 3.00 -23.62%
NAPS 1.29 1.40 1.40 1.87 1.80 1.75 1.66 -15.43%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 35.30 35.63 62.67 70.16 68.30 67.88 68.91 -35.90%
EPS 3.85 4.50 17.35 16.98 16.58 16.20 17.01 -62.75%
DPS 1.99 3.78 2.22 1.83 1.38 2.75 2.19 -6.16%
NAPS 1.2865 1.3213 1.0362 1.2867 1.2385 1.2041 1.2107 4.11%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.77 0.885 0.76 0.75 0.82 0.605 0.61 -
P/RPS 2.18 2.34 0.90 0.74 0.83 0.61 0.65 123.56%
P/EPS 19.95 18.56 3.24 3.04 3.40 2.57 2.61 286.59%
EY 5.01 5.39 30.84 32.90 29.38 38.92 38.24 -74.10%
DY 2.60 4.52 3.95 3.56 2.44 6.61 4.92 -34.55%
P/NAPS 0.60 0.63 0.54 0.40 0.46 0.35 0.37 37.90%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 28/08/24 27/05/24 23/02/24 23/11/23 25/08/23 26/05/23 -
Price 0.70 0.83 0.855 0.755 0.785 0.85 0.60 -
P/RPS 1.98 2.20 1.01 0.74 0.79 0.86 0.64 111.88%
P/EPS 18.13 17.41 3.65 3.06 3.26 3.61 2.57 266.51%
EY 5.51 5.74 27.42 32.69 30.69 27.71 38.88 -72.72%
DY 2.86 4.82 3.51 3.53 2.55 4.71 5.00 -31.02%
P/NAPS 0.54 0.59 0.61 0.40 0.44 0.49 0.36 30.94%

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