[KPPROP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 67.35%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 174,766 87,281 270,887 194,886 124,103 67,823 301,985 -30.53%
PBT 57,740 27,593 96,098 68,445 42,595 21,171 86,689 -23.71%
Tax -13,466 -5,853 -22,776 -16,322 -11,453 -5,744 -23,141 -30.27%
NP 44,274 21,740 73,322 52,123 31,142 15,427 63,548 -21.39%
-
NP to SH 44,242 21,724 73,285 52,092 31,127 15,427 63,534 -21.41%
-
Tax Rate 23.32% 21.21% 23.70% 23.85% 26.89% 27.13% 26.69% -
Total Cost 130,492 65,541 197,565 142,763 92,961 52,396 238,437 -33.06%
-
Net Worth 597,043 580,864 558,639 523,738 485,185 454,814 295,905 59.60%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 597,043 580,864 558,639 523,738 485,185 454,814 295,905 59.60%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 350,142 9.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 25.33% 24.91% 27.07% 26.75% 25.09% 22.75% 21.04% -
ROE 7.41% 3.74% 13.12% 9.95% 6.42% 3.39% 21.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.49 22.09 68.37 50.61 33.25 18.79 141.86 -53.80%
EPS 11.26 5.50 18.50 13.53 8.34 4.27 29.84 -47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.41 1.36 1.30 1.26 1.39 6.13%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.49 16.23 50.36 36.23 23.07 12.61 56.14 -30.53%
EPS 8.23 4.04 13.62 9.68 5.79 2.87 11.81 -21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.0799 1.0386 0.9737 0.902 0.8456 0.5501 59.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.62 0.555 0.62 0.645 0.785 0.80 1.21 -
P/RPS 1.39 2.51 0.91 1.27 2.36 4.26 0.85 38.76%
P/EPS 5.50 10.10 3.35 4.77 9.41 18.72 4.05 22.60%
EY 18.17 9.91 29.83 20.97 10.62 5.34 24.67 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.44 0.47 0.60 0.63 0.87 -39.41%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 -
Price 0.615 0.635 0.61 0.675 0.62 0.89 0.91 -
P/RPS 1.38 2.87 0.89 1.33 1.86 4.74 0.64 66.82%
P/EPS 5.46 11.55 3.30 4.99 7.43 20.82 3.05 47.38%
EY 18.31 8.66 30.32 20.04 13.45 4.80 32.80 -32.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.43 0.50 0.48 0.71 0.65 -27.62%

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