[KPPROP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 53.38%
YoY- 200.75%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 194,886 124,103 67,823 301,985 222,262 113,559 56,723 127.18%
PBT 68,445 42,595 21,171 86,689 55,592 26,279 11,756 222.59%
Tax -16,322 -11,453 -5,744 -23,141 -14,163 -7,059 -3,636 171.38%
NP 52,123 31,142 15,427 63,548 41,429 19,220 8,120 244.22%
-
NP to SH 52,092 31,127 15,427 63,534 41,423 19,217 8,119 244.11%
-
Tax Rate 23.85% 26.89% 27.13% 26.69% 25.48% 26.86% 30.93% -
Total Cost 142,763 92,961 52,396 238,437 180,833 94,339 48,603 104.69%
-
Net Worth 523,738 485,185 454,814 295,905 354,309 294,675 249,171 63.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 523,738 485,185 454,814 295,905 354,309 294,675 249,171 63.86%
NOSH 400,142 400,142 400,142 350,142 200,142 200,142 200,142 58.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 26.75% 25.09% 22.75% 21.04% 18.64% 16.93% 14.32% -
ROE 9.95% 6.42% 3.39% 21.47% 11.69% 6.52% 3.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.61 33.25 18.79 141.86 112.29 64.74 37.11 22.90%
EPS 13.53 8.34 4.27 29.84 20.93 10.96 5.31 86.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.26 1.39 1.79 1.68 1.63 -11.34%
Adjusted Per Share Value based on latest NOSH - 350,142
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.23 23.07 12.61 56.14 41.32 21.11 10.55 127.10%
EPS 9.68 5.79 2.87 11.81 7.70 3.57 1.51 243.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9737 0.902 0.8456 0.5501 0.6587 0.5479 0.4633 63.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.645 0.785 0.80 1.21 0.78 0.69 0.505 -
P/RPS 1.27 2.36 4.26 0.85 0.69 1.07 1.36 -4.44%
P/EPS 4.77 9.41 18.72 4.05 3.73 6.30 9.51 -36.79%
EY 20.97 10.62 5.34 24.67 26.83 15.88 10.52 58.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.63 0.87 0.44 0.41 0.31 31.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 -
Price 0.675 0.62 0.89 0.91 1.47 0.65 0.815 -
P/RPS 1.33 1.86 4.74 0.64 1.31 1.00 2.20 -28.43%
P/EPS 4.99 7.43 20.82 3.05 7.02 5.93 15.34 -52.60%
EY 20.04 13.45 4.80 32.80 14.24 16.86 6.52 110.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.71 0.65 0.82 0.39 0.50 0.00%

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