[KPPROP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 785.0%
YoY- 1139.1%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 222,262 113,559 56,723 214,079 34,160 24,230 11,775 602.64%
PBT 55,592 26,279 11,756 27,748 3,678 2,021 485 2225.98%
Tax -14,163 -7,059 -3,636 -6,620 -1,291 -675 -44 4515.32%
NP 41,429 19,220 8,120 21,128 2,387 1,346 441 1938.28%
-
NP to SH 41,423 19,217 8,119 21,125 2,387 1,346 441 1938.09%
-
Tax Rate 25.48% 26.86% 30.93% 23.86% 35.10% 33.40% 9.07% -
Total Cost 180,833 94,339 48,603 192,951 31,773 22,884 11,334 528.46%
-
Net Worth 354,309 294,675 249,171 207,286 58,006 56,972 55,924 240.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 354,309 294,675 249,171 207,286 58,006 56,972 55,924 240.48%
NOSH 200,142 200,142 200,142 200,142 552,440 552,440 552,440 -49.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.64% 16.93% 14.32% 9.87% 6.99% 5.56% 3.75% -
ROE 11.69% 6.52% 3.26% 10.19% 4.12% 2.36% 0.79% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 112.29 64.74 37.11 163.95 6.18 4.38 2.14 1284.86%
EPS 20.93 10.96 5.31 16.18 0.43 0.24 0.08 3922.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.68 1.63 1.5875 0.105 0.1031 0.1015 571.65%
Adjusted Per Share Value based on latest NOSH - 200,142
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 41.32 21.11 10.55 39.80 6.35 4.50 2.19 602.44%
EPS 7.70 3.57 1.51 3.93 0.44 0.25 0.08 1971.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6587 0.5479 0.4633 0.3854 0.1078 0.1059 0.104 240.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.78 0.69 0.505 0.445 0.18 0.175 0.185 -
P/RPS 0.69 1.07 1.36 0.27 2.91 3.99 8.66 -81.34%
P/EPS 3.73 6.30 9.51 2.75 41.66 71.84 231.14 -93.53%
EY 26.83 15.88 10.52 36.36 2.40 1.39 0.43 1453.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.31 0.28 1.71 1.70 1.82 -61.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 28/08/20 26/06/20 24/02/20 25/11/19 28/08/19 -
Price 1.47 0.65 0.815 0.505 0.81 0.18 0.185 -
P/RPS 1.31 1.00 2.20 0.31 13.10 4.11 8.66 -71.44%
P/EPS 7.02 5.93 15.34 3.12 187.46 73.90 231.14 -90.16%
EY 14.24 16.86 6.52 32.04 0.53 1.35 0.43 920.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.50 0.32 7.71 1.75 1.82 -41.08%

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