[KPPROP] QoQ Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 71.12%
YoY- -76.78%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 94,925 47,916 337,064 283,017 183,694 91,280 370,624 -59.56%
PBT 13,180 7,628 120,550 87,331 57,540 28,474 121,441 -77.15%
Tax -2,820 -1,574 -27,217 -18,797 -12,931 -6,675 -29,925 -79.20%
NP 10,360 6,054 93,333 68,534 44,609 21,799 91,516 -76.50%
-
NP to SH 10,353 6,050 93,314 68,500 44,587 21,789 91,512 -76.51%
-
Tax Rate 21.40% 20.63% 22.58% 21.52% 22.47% 23.44% 24.64% -
Total Cost 84,565 41,862 243,731 214,483 139,085 69,481 279,108 -54.79%
-
Net Worth 691,988 710,697 557,335 692,081 666,174 647,669 651,208 4.12%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,364 5,076 11,942 7,401 3,700 3,700 11,768 -40.68%
Div Payout % 51.81% 83.91% 12.80% 10.81% 8.30% 16.99% 12.86% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 691,988 710,697 557,335 692,081 666,174 647,669 651,208 4.12%
NOSH 536,424 540,142 540,142 400,142 400,142 400,142 400,142 21.51%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.91% 12.63% 27.69% 24.22% 24.28% 23.88% 24.69% -
ROE 1.50% 0.85% 16.74% 9.90% 6.69% 3.36% 14.05% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.70 9.44 84.67 76.47 49.63 24.66 94.48 -67.15%
EPS 1.93 1.19 23.44 18.51 12.05 5.89 23.33 -80.92%
DPS 1.00 1.00 3.00 2.00 1.00 1.00 3.00 -51.82%
NAPS 1.29 1.40 1.40 1.87 1.80 1.75 1.66 -15.43%
Adjusted Per Share Value based on latest NOSH - 537,874
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.65 8.91 62.67 52.62 34.15 16.97 68.91 -59.56%
EPS 1.92 1.12 17.35 12.74 8.29 4.05 17.01 -76.55%
DPS 1.00 0.94 2.22 1.38 0.69 0.69 2.19 -40.61%
NAPS 1.2865 1.3213 1.0362 1.2867 1.2385 1.2041 1.2107 4.11%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.77 0.885 0.76 0.75 0.82 0.605 0.61 -
P/RPS 4.35 9.38 0.90 0.98 1.65 2.45 0.65 253.89%
P/EPS 39.90 74.26 3.24 4.05 6.81 10.28 2.61 512.91%
EY 2.51 1.35 30.84 24.68 14.69 9.73 38.24 -83.64%
DY 1.30 1.13 3.95 2.67 1.22 1.65 4.92 -58.72%
P/NAPS 0.60 0.63 0.54 0.40 0.46 0.35 0.37 37.90%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 28/08/24 27/05/24 23/02/24 23/11/23 25/08/23 26/05/23 -
Price 0.70 0.83 0.855 0.755 0.785 0.85 0.60 -
P/RPS 3.96 8.79 1.01 0.99 1.58 3.45 0.64 235.91%
P/EPS 36.27 69.64 3.65 4.08 6.52 14.44 2.57 481.18%
EY 2.76 1.44 27.42 24.51 15.35 6.93 38.88 -82.77%
DY 1.43 1.20 3.51 2.65 1.27 1.18 5.00 -56.49%
P/NAPS 0.54 0.59 0.61 0.40 0.44 0.49 0.36 30.94%

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