[KPPROP] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -75.72%
YoY- 90.01%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 270,887 194,886 124,103 67,823 301,985 222,262 113,559 78.62%
PBT 96,098 68,445 42,595 21,171 86,689 55,592 26,279 137.54%
Tax -22,776 -16,322 -11,453 -5,744 -23,141 -14,163 -7,059 118.50%
NP 73,322 52,123 31,142 15,427 63,548 41,429 19,220 144.34%
-
NP to SH 73,285 52,092 31,127 15,427 63,534 41,423 19,217 144.29%
-
Tax Rate 23.70% 23.85% 26.89% 27.13% 26.69% 25.48% 26.86% -
Total Cost 197,565 142,763 92,961 52,396 238,437 180,833 94,339 63.76%
-
Net Worth 558,639 523,738 485,185 454,814 295,905 354,309 294,675 53.23%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 558,639 523,738 485,185 454,814 295,905 354,309 294,675 53.23%
NOSH 400,142 400,142 400,142 400,142 350,142 200,142 200,142 58.76%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 27.07% 26.75% 25.09% 22.75% 21.04% 18.64% 16.93% -
ROE 13.12% 9.95% 6.42% 3.39% 21.47% 11.69% 6.52% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 68.37 50.61 33.25 18.79 141.86 112.29 64.74 3.70%
EPS 18.50 13.53 8.34 4.27 29.84 20.93 10.96 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.30 1.26 1.39 1.79 1.68 -11.03%
Adjusted Per Share Value based on latest NOSH - 400,142
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 46.69 33.59 21.39 11.69 52.05 38.31 19.57 78.64%
EPS 12.63 8.98 5.37 2.66 10.95 7.14 3.31 144.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9629 0.9028 0.8363 0.784 0.5101 0.6107 0.5079 53.23%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.62 0.645 0.785 0.80 1.21 0.78 0.69 -
P/RPS 0.91 1.27 2.36 4.26 0.85 0.69 1.07 -10.24%
P/EPS 3.35 4.77 9.41 18.72 4.05 3.73 6.30 -34.39%
EY 29.83 20.97 10.62 5.34 24.67 26.83 15.88 52.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.63 0.87 0.44 0.41 4.82%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 -
Price 0.61 0.675 0.62 0.89 0.91 1.47 0.65 -
P/RPS 0.89 1.33 1.86 4.74 0.64 1.31 1.00 -7.48%
P/EPS 3.30 4.99 7.43 20.82 3.05 7.02 5.93 -32.36%
EY 30.32 20.04 13.45 4.80 32.80 14.24 16.86 47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.48 0.71 0.65 0.82 0.39 6.73%

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