[KPPROP] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -70.36%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 370,624 256,574 174,766 87,281 270,887 194,886 124,103 107.51%
PBT 121,441 87,432 57,740 27,593 96,098 68,445 42,595 101.19%
Tax -29,925 -19,612 -13,466 -5,853 -22,776 -16,322 -11,453 89.81%
NP 91,516 67,820 44,274 21,740 73,322 52,123 31,142 105.29%
-
NP to SH 91,512 67,767 44,242 21,724 73,285 52,092 31,127 105.35%
-
Tax Rate 24.64% 22.43% 23.32% 21.21% 23.70% 23.85% 26.89% -
Total Cost 279,108 188,754 130,492 65,541 197,565 142,763 92,961 108.25%
-
Net Worth 651,208 624,970 597,043 580,864 558,639 523,738 485,185 21.69%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 11,768 3,930 - - - - - -
Div Payout % 12.86% 5.80% - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 651,208 624,970 597,043 580,864 558,639 523,738 485,185 21.69%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 24.69% 26.43% 25.33% 24.91% 27.07% 26.75% 25.09% -
ROE 14.05% 10.84% 7.41% 3.74% 13.12% 9.95% 6.42% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 94.48 65.28 44.49 22.09 68.37 50.61 33.25 100.74%
EPS 23.33 17.24 11.26 5.50 18.50 13.53 8.34 98.65%
DPS 3.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.59 1.52 1.47 1.41 1.36 1.30 17.71%
Adjusted Per Share Value based on latest NOSH - 400,142
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 63.89 44.23 30.12 15.04 46.69 33.59 21.39 107.54%
EPS 15.77 11.68 7.63 3.74 12.63 8.98 5.37 105.20%
DPS 2.03 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1225 1.0773 1.0291 1.0012 0.9629 0.9028 0.8363 21.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.61 0.61 0.62 0.555 0.62 0.645 0.785 -
P/RPS 0.65 0.93 1.39 2.51 0.91 1.27 2.36 -57.70%
P/EPS 2.61 3.54 5.50 10.10 3.35 4.77 9.41 -57.50%
EY 38.24 28.26 18.17 9.91 29.83 20.97 10.62 135.10%
DY 4.92 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.38 0.44 0.47 0.60 -27.57%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 24/02/22 26/11/21 -
Price 0.60 0.61 0.615 0.635 0.61 0.675 0.62 -
P/RPS 0.64 0.93 1.38 2.87 0.89 1.33 1.86 -50.92%
P/EPS 2.57 3.54 5.46 11.55 3.30 4.99 7.43 -50.75%
EY 38.88 28.26 18.31 8.66 30.32 20.04 13.45 103.05%
DY 5.00 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.40 0.43 0.43 0.50 0.48 -17.46%

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