[KPPROP] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 136.69%
YoY- 1327.71%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 67,823 301,985 222,262 113,559 56,723 214,079 34,160 58.03%
PBT 21,171 86,689 55,592 26,279 11,756 27,748 3,678 221.52%
Tax -5,744 -23,141 -14,163 -7,059 -3,636 -6,620 -1,291 170.76%
NP 15,427 63,548 41,429 19,220 8,120 21,128 2,387 247.36%
-
NP to SH 15,427 63,534 41,423 19,217 8,119 21,125 2,387 247.36%
-
Tax Rate 27.13% 26.69% 25.48% 26.86% 30.93% 23.86% 35.10% -
Total Cost 52,396 238,437 180,833 94,339 48,603 192,951 31,773 39.62%
-
Net Worth 454,814 295,905 354,309 294,675 249,171 207,286 58,006 295.17%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 454,814 295,905 354,309 294,675 249,171 207,286 58,006 295.17%
NOSH 400,142 350,142 200,142 200,142 200,142 200,142 552,440 -19.36%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 22.75% 21.04% 18.64% 16.93% 14.32% 9.87% 6.99% -
ROE 3.39% 21.47% 11.69% 6.52% 3.26% 10.19% 4.12% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.79 141.86 112.29 64.74 37.11 163.95 6.18 110.01%
EPS 4.27 29.84 20.93 10.96 5.31 16.18 0.43 362.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.39 1.79 1.68 1.63 1.5875 0.105 424.94%
Adjusted Per Share Value based on latest NOSH - 200,142
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.61 56.14 41.32 21.11 10.55 39.80 6.35 58.05%
EPS 2.87 11.81 7.70 3.57 1.51 3.93 0.44 249.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8456 0.5501 0.6587 0.5479 0.4633 0.3854 0.1078 295.28%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.80 1.21 0.78 0.69 0.505 0.445 0.18 -
P/RPS 4.26 0.85 0.69 1.07 1.36 0.27 2.91 28.95%
P/EPS 18.72 4.05 3.73 6.30 9.51 2.75 41.66 -41.36%
EY 5.34 24.67 26.83 15.88 10.52 36.36 2.40 70.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.44 0.41 0.31 0.28 1.71 -48.63%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 26/06/20 24/02/20 -
Price 0.89 0.91 1.47 0.65 0.815 0.505 0.81 -
P/RPS 4.74 0.64 1.31 1.00 2.20 0.31 13.10 -49.25%
P/EPS 20.82 3.05 7.02 5.93 15.34 3.12 187.46 -76.92%
EY 4.80 32.80 14.24 16.86 6.52 32.04 0.53 335.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.82 0.39 0.50 0.32 7.71 -79.63%

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