[KPPROP] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 11.5%
YoY- 344.04%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 270,887 274,609 312,529 313,085 301,985 291,154 192,381 25.65%
PBT 96,098 99,542 103,005 96,104 86,689 62,242 34,586 97.76%
Tax -22,776 -25,300 -27,535 -25,249 -23,141 -14,921 -8,433 94.05%
NP 73,322 74,242 75,470 70,855 63,548 47,321 26,153 98.95%
-
NP to SH 73,289 74,207 75,448 70,842 63,534 47,312 26,147 98.92%
-
Tax Rate 23.70% 25.42% 26.73% 26.27% 26.69% 23.97% 24.38% -
Total Cost 197,565 200,367 237,059 242,230 238,437 243,833 166,228 12.21%
-
Net Worth 558,639 523,738 485,185 454,814 295,905 354,309 294,675 53.23%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 558,639 523,738 485,185 454,814 295,905 354,309 294,675 53.23%
NOSH 400,142 400,142 400,142 400,142 350,142 200,142 200,142 58.76%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 27.07% 27.04% 24.15% 22.63% 21.04% 16.25% 13.59% -
ROE 13.12% 14.17% 15.55% 15.58% 21.47% 13.35% 8.87% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 68.37 71.31 83.74 86.74 141.86 147.09 109.68 -27.04%
EPS 18.50 19.27 20.22 19.63 29.84 23.90 14.91 15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.36 1.30 1.26 1.39 1.79 1.68 -11.03%
Adjusted Per Share Value based on latest NOSH - 400,142
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 50.36 51.05 58.10 58.21 56.14 54.13 35.77 25.64%
EPS 13.63 13.80 14.03 13.17 11.81 8.80 4.86 98.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0386 0.9737 0.902 0.8456 0.5501 0.6587 0.5479 53.22%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.62 0.645 0.785 0.80 1.21 0.78 0.69 -
P/RPS 0.91 0.90 0.94 0.92 0.85 0.53 0.63 27.80%
P/EPS 3.35 3.35 3.88 4.08 4.05 3.26 4.63 -19.42%
EY 29.84 29.88 25.75 24.53 24.67 30.64 21.60 24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.63 0.87 0.44 0.41 4.82%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 -
Price 0.61 0.675 0.62 0.89 0.91 1.47 0.65 -
P/RPS 0.89 0.95 0.74 1.03 0.64 1.00 0.59 31.56%
P/EPS 3.30 3.50 3.07 4.53 3.05 6.15 4.36 -16.96%
EY 30.32 28.55 32.61 22.05 32.80 16.26 22.93 20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.48 0.71 0.65 0.82 0.39 6.73%

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