[KPPROP] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 8.59%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 370,624 332,575 321,550 290,345 270,887 274,609 312,529 12.04%
PBT 121,441 115,085 111,243 102,520 96,098 99,542 103,005 11.61%
Tax -29,925 -26,066 -24,789 -22,885 -22,776 -25,300 -27,535 5.71%
NP 91,516 89,019 86,454 79,635 73,322 74,242 75,470 13.72%
-
NP to SH 91,512 88,960 86,400 79,586 73,289 74,207 75,448 13.74%
-
Tax Rate 24.64% 22.65% 22.28% 22.32% 23.70% 25.42% 26.73% -
Total Cost 279,108 243,556 235,096 210,710 197,565 200,367 237,059 11.51%
-
Net Worth 651,208 624,970 597,043 580,864 558,639 523,738 485,185 21.69%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 7,845 - - - - - - -
Div Payout % 8.57% - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 651,208 624,970 597,043 580,864 558,639 523,738 485,185 21.69%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 24.69% 26.77% 26.89% 27.43% 27.07% 27.04% 24.15% -
ROE 14.05% 14.23% 14.47% 13.70% 13.12% 14.17% 15.55% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 94.48 84.61 81.86 73.48 68.37 71.31 83.74 8.38%
EPS 23.33 22.63 22.00 20.14 18.50 19.27 20.22 10.01%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.59 1.52 1.47 1.41 1.36 1.30 17.71%
Adjusted Per Share Value based on latest NOSH - 400,142
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 68.91 61.83 59.78 53.98 50.36 51.05 58.10 12.05%
EPS 17.01 16.54 16.06 14.80 13.63 13.80 14.03 13.71%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2107 1.1619 1.11 1.0799 1.0386 0.9737 0.902 21.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.61 0.61 0.62 0.555 0.62 0.645 0.785 -
P/RPS 0.65 0.72 0.76 0.76 0.91 0.90 0.94 -21.82%
P/EPS 2.61 2.70 2.82 2.76 3.35 3.35 3.88 -23.24%
EY 38.24 37.10 35.48 36.29 29.84 29.88 25.75 30.19%
DY 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.38 0.44 0.47 0.60 -27.57%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 24/02/22 26/11/21 -
Price 0.60 0.61 0.615 0.635 0.61 0.675 0.62 -
P/RPS 0.64 0.72 0.75 0.86 0.89 0.95 0.74 -9.23%
P/EPS 2.57 2.70 2.80 3.15 3.30 3.50 3.07 -11.18%
EY 38.88 37.10 35.77 31.72 30.32 28.55 32.61 12.45%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.40 0.43 0.43 0.50 0.48 -17.46%

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