[KPPROP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 101.77%
YoY- 61.98%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,281 270,887 194,886 124,103 67,823 301,985 222,262 -46.46%
PBT 27,593 96,098 68,445 42,595 21,171 86,689 55,592 -37.39%
Tax -5,853 -22,776 -16,322 -11,453 -5,744 -23,141 -14,163 -44.60%
NP 21,740 73,322 52,123 31,142 15,427 63,548 41,429 -35.01%
-
NP to SH 21,724 73,285 52,092 31,127 15,427 63,534 41,423 -35.04%
-
Tax Rate 21.21% 23.70% 23.85% 26.89% 27.13% 26.69% 25.48% -
Total Cost 65,541 197,565 142,763 92,961 52,396 238,437 180,833 -49.26%
-
Net Worth 580,864 558,639 523,738 485,185 454,814 295,905 354,309 39.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 580,864 558,639 523,738 485,185 454,814 295,905 354,309 39.16%
NOSH 400,142 400,142 400,142 400,142 400,142 350,142 200,142 58.90%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 24.91% 27.07% 26.75% 25.09% 22.75% 21.04% 18.64% -
ROE 3.74% 13.12% 9.95% 6.42% 3.39% 21.47% 11.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.09 68.37 50.61 33.25 18.79 141.86 112.29 -66.27%
EPS 5.50 18.50 13.53 8.34 4.27 29.84 20.93 -59.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.36 1.30 1.26 1.39 1.79 -12.33%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.23 50.36 36.23 23.07 12.61 56.14 41.32 -46.45%
EPS 4.04 13.62 9.68 5.79 2.87 11.81 7.70 -35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0799 1.0386 0.9737 0.902 0.8456 0.5501 0.6587 39.16%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.555 0.62 0.645 0.785 0.80 1.21 0.78 -
P/RPS 2.51 0.91 1.27 2.36 4.26 0.85 0.69 137.08%
P/EPS 10.10 3.35 4.77 9.41 18.72 4.05 3.73 94.62%
EY 9.91 29.83 20.97 10.62 5.34 24.67 26.83 -48.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.47 0.60 0.63 0.87 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 -
Price 0.635 0.61 0.675 0.62 0.89 0.91 1.47 -
P/RPS 2.87 0.89 1.33 1.86 4.74 0.64 1.31 68.92%
P/EPS 11.55 3.30 4.99 7.43 20.82 3.05 7.02 39.49%
EY 8.66 30.32 20.04 13.45 4.80 32.80 14.24 -28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.50 0.48 0.71 0.65 0.82 -35.04%

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