[KPPROP] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 53.17%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 183,694 91,280 370,624 256,574 174,766 87,281 270,887 -22.79%
PBT 57,540 28,474 121,441 87,432 57,740 27,593 96,098 -28.93%
Tax -12,931 -6,675 -29,925 -19,612 -13,466 -5,853 -22,776 -31.41%
NP 44,609 21,799 91,516 67,820 44,274 21,740 73,322 -28.17%
-
NP to SH 44,587 21,789 91,512 67,767 44,242 21,724 73,285 -28.17%
-
Tax Rate 22.47% 23.44% 24.64% 22.43% 23.32% 21.21% 23.70% -
Total Cost 139,085 69,481 279,108 188,754 130,492 65,541 197,565 -20.84%
-
Net Worth 666,174 647,669 651,208 624,970 597,043 580,864 558,639 12.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,700 3,700 11,768 3,930 - - - -
Div Payout % 8.30% 16.99% 12.86% 5.80% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 666,174 647,669 651,208 624,970 597,043 580,864 558,639 12.44%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 24.28% 23.88% 24.69% 26.43% 25.33% 24.91% 27.07% -
ROE 6.69% 3.36% 14.05% 10.84% 7.41% 3.74% 13.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.63 24.66 94.48 65.28 44.49 22.09 68.37 -19.21%
EPS 12.05 5.89 23.33 17.24 11.26 5.50 18.50 -24.83%
DPS 1.00 1.00 3.00 1.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.66 1.59 1.52 1.47 1.41 17.66%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.15 16.97 68.91 47.70 32.49 16.23 50.36 -22.79%
EPS 8.29 4.05 17.01 12.60 8.23 4.04 13.62 -28.15%
DPS 0.69 0.69 2.19 0.73 0.00 0.00 0.00 -
NAPS 1.2385 1.2041 1.2107 1.1619 1.11 1.0799 1.0386 12.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.82 0.605 0.61 0.61 0.62 0.555 0.62 -
P/RPS 1.65 2.45 0.65 0.93 1.39 2.51 0.91 48.64%
P/EPS 6.81 10.28 2.61 3.54 5.50 10.10 3.35 60.40%
EY 14.69 9.73 38.24 28.26 18.17 9.91 29.83 -37.61%
DY 1.22 1.65 4.92 1.64 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.37 0.38 0.41 0.38 0.44 3.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 -
Price 0.785 0.85 0.60 0.61 0.615 0.635 0.61 -
P/RPS 1.58 3.45 0.64 0.93 1.38 2.87 0.89 46.56%
P/EPS 6.52 14.44 2.57 3.54 5.46 11.55 3.30 57.38%
EY 15.35 6.93 38.88 28.26 18.31 8.66 30.32 -36.45%
DY 1.27 1.18 5.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.36 0.38 0.40 0.43 0.43 1.54%

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