[KPPROP] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 1.8%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 87,281 76,001 70,783 56,280 67,823 79,723 108,703 -13.64%
PBT 27,593 27,653 25,850 21,424 21,171 31,097 29,313 -3.96%
Tax -5,853 -6,454 -4,869 -5,709 -5,744 -8,978 -7,104 -12.14%
NP 21,740 21,199 20,981 15,715 15,427 22,119 22,209 -1.41%
-
NP to SH 21,724 21,193 20,965 15,704 15,427 22,111 22,206 -1.45%
-
Tax Rate 21.21% 23.34% 18.84% 26.65% 27.13% 28.87% 24.23% -
Total Cost 65,541 54,802 49,802 40,565 52,396 57,604 86,494 -16.92%
-
Net Worth 580,864 558,639 523,738 485,185 454,814 295,905 354,309 39.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 580,864 558,639 523,738 485,185 454,814 295,905 354,309 39.16%
NOSH 400,142 400,142 400,142 400,142 400,142 350,142 200,142 58.90%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 24.91% 27.89% 29.64% 27.92% 22.75% 27.74% 20.43% -
ROE 3.74% 3.79% 4.00% 3.24% 3.39% 7.47% 6.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.09 19.18 18.38 15.08 18.79 37.45 54.92 -45.60%
EPS 5.50 5.35 5.44 4.21 4.27 10.39 11.22 -37.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.41 1.36 1.30 1.26 1.39 1.79 -12.33%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.04 13.10 12.20 9.70 11.69 13.74 18.74 -13.67%
EPS 3.74 3.65 3.61 2.71 2.66 3.81 3.83 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0012 0.9629 0.9028 0.8363 0.784 0.5101 0.6107 39.16%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.555 0.62 0.645 0.785 0.80 1.21 0.78 -
P/RPS 2.51 3.23 3.51 5.21 4.26 3.23 1.42 46.34%
P/EPS 10.10 11.59 11.85 18.66 18.72 11.65 6.95 28.38%
EY 9.91 8.63 8.44 5.36 5.34 8.58 14.38 -22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.47 0.60 0.63 0.87 0.44 -9.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 -
Price 0.635 0.61 0.675 0.62 0.89 0.91 1.47 -
P/RPS 2.87 3.18 3.67 4.11 4.74 2.43 2.68 4.68%
P/EPS 11.55 11.40 12.40 14.73 20.82 8.76 13.10 -8.07%
EY 8.66 8.77 8.07 6.79 4.80 11.41 7.63 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.50 0.48 0.71 0.65 0.82 -35.04%

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