[KPPROP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 40.68%
YoY- 15.35%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 256,574 174,766 87,281 270,887 194,886 124,103 67,823 142.19%
PBT 87,432 57,740 27,593 96,098 68,445 42,595 21,171 156.74%
Tax -19,612 -13,466 -5,853 -22,776 -16,322 -11,453 -5,744 126.23%
NP 67,820 44,274 21,740 73,322 52,123 31,142 15,427 167.63%
-
NP to SH 67,767 44,242 21,724 73,285 52,092 31,127 15,427 167.49%
-
Tax Rate 22.43% 23.32% 21.21% 23.70% 23.85% 26.89% 27.13% -
Total Cost 188,754 130,492 65,541 197,565 142,763 92,961 52,396 134.45%
-
Net Worth 624,970 597,043 580,864 558,639 523,738 485,185 454,814 23.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,930 - - - - - - -
Div Payout % 5.80% - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 624,970 597,043 580,864 558,639 523,738 485,185 454,814 23.52%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.43% 25.33% 24.91% 27.07% 26.75% 25.09% 22.75% -
ROE 10.84% 7.41% 3.74% 13.12% 9.95% 6.42% 3.39% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 65.28 44.49 22.09 68.37 50.61 33.25 18.79 128.86%
EPS 17.24 11.26 5.50 18.50 13.53 8.34 4.27 152.91%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.52 1.47 1.41 1.36 1.30 1.26 16.72%
Adjusted Per Share Value based on latest NOSH - 400,142
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.70 32.49 16.23 50.36 36.23 23.07 12.61 142.18%
EPS 12.60 8.23 4.04 13.62 9.68 5.79 2.87 167.39%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1619 1.11 1.0799 1.0386 0.9737 0.902 0.8456 23.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.61 0.62 0.555 0.62 0.645 0.785 0.80 -
P/RPS 0.93 1.39 2.51 0.91 1.27 2.36 4.26 -63.64%
P/EPS 3.54 5.50 10.10 3.35 4.77 9.41 18.72 -66.95%
EY 28.26 18.17 9.91 29.83 20.97 10.62 5.34 202.76%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.38 0.44 0.47 0.60 0.63 -28.54%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 23/08/22 27/05/22 24/02/22 26/11/21 25/08/21 -
Price 0.61 0.615 0.635 0.61 0.675 0.62 0.89 -
P/RPS 0.93 1.38 2.87 0.89 1.33 1.86 4.74 -66.13%
P/EPS 3.54 5.46 11.55 3.30 4.99 7.43 20.82 -69.20%
EY 28.26 18.31 8.66 30.32 20.04 13.45 4.80 225.00%
DY 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.43 0.43 0.50 0.48 0.71 -34.00%

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