[KPPROP] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 563.75%
YoY- 1139.1%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 296,349 227,118 226,892 214,079 45,546 48,460 47,100 238.92%
PBT 74,122 52,558 47,024 27,748 4,904 4,042 1,940 1021.93%
Tax -18,884 -14,118 -14,544 -6,620 -1,721 -1,350 -176 2126.21%
NP 55,238 38,440 32,480 21,128 3,182 2,692 1,764 883.16%
-
NP to SH 55,230 38,434 32,476 21,125 3,182 2,692 1,764 883.07%
-
Tax Rate 25.48% 26.86% 30.93% 23.86% 35.09% 33.40% 9.07% -
Total Cost 241,110 188,678 194,412 192,951 42,364 45,768 45,336 203.14%
-
Net Worth 354,309 294,675 249,171 207,286 58,006 56,972 55,924 240.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 354,309 294,675 249,171 207,286 58,006 56,972 55,924 240.48%
NOSH 200,142 200,142 200,142 200,142 552,440 552,440 552,440 -49.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.64% 16.93% 14.32% 9.87% 6.99% 5.56% 3.75% -
ROE 15.59% 13.04% 13.03% 10.19% 5.49% 4.73% 3.15% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 149.72 129.48 148.43 163.95 8.24 8.77 8.55 568.51%
EPS 27.91 21.92 21.24 16.18 0.57 0.48 0.32 1840.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.68 1.63 1.5875 0.105 0.1031 0.1015 571.65%
Adjusted Per Share Value based on latest NOSH - 200,142
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 55.10 42.23 42.18 39.80 8.47 9.01 8.76 238.85%
EPS 10.27 7.15 6.04 3.93 0.59 0.50 0.33 879.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6587 0.5479 0.4633 0.3854 0.1078 0.1059 0.104 240.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.78 0.69 0.505 0.445 0.18 0.175 0.185 -
P/RPS 0.52 0.53 0.34 0.27 2.18 2.00 2.16 -61.13%
P/EPS 2.80 3.15 2.38 2.75 31.24 35.92 57.78 -86.58%
EY 35.77 31.76 42.07 36.36 3.20 2.78 1.73 646.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.31 0.28 1.71 1.70 1.82 -61.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 28/08/20 26/06/20 24/02/20 25/11/19 28/08/19 -
Price 1.47 0.65 0.815 0.505 0.81 0.18 0.185 -
P/RPS 0.98 0.50 0.55 0.31 9.82 2.05 2.16 -40.81%
P/EPS 5.27 2.97 3.84 3.12 140.60 36.95 57.78 -79.59%
EY 18.98 33.71 26.07 32.04 0.71 2.71 1.73 390.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.50 0.32 7.71 1.75 1.82 -41.08%

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