[KPPROP] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 63.89%
YoY- 1602.28%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 313,085 301,985 291,154 192,381 148,000 103,052 22,021 487.83%
PBT 96,104 86,689 62,242 34,586 21,599 10,328 7,067 470.63%
Tax -25,249 -23,141 -14,921 -8,433 -5,641 -2,049 -2,188 411.42%
NP 70,855 63,548 47,321 26,153 15,958 8,279 4,879 496.21%
-
NP to SH 70,842 63,534 47,312 26,147 15,954 8,276 4,879 496.13%
-
Tax Rate 26.27% 26.69% 23.97% 24.38% 26.12% 19.84% 30.96% -
Total Cost 242,230 238,437 243,833 166,228 132,042 94,773 17,142 485.43%
-
Net Worth 454,814 295,905 354,309 294,675 249,171 207,286 58,006 295.17%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 454,814 295,905 354,309 294,675 249,171 207,286 58,006 295.17%
NOSH 400,142 350,142 200,142 200,142 200,142 200,142 552,440 -19.36%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 22.63% 21.04% 16.25% 13.59% 10.78% 8.03% 22.16% -
ROE 15.58% 21.47% 13.35% 8.87% 6.40% 3.99% 8.41% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 86.74 141.86 147.09 109.68 96.82 78.92 3.99 680.39%
EPS 19.63 29.84 23.90 14.91 10.44 6.34 0.88 693.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.39 1.79 1.68 1.63 1.5875 0.105 424.94%
Adjusted Per Share Value based on latest NOSH - 200,142
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 57.96 55.91 53.90 35.62 27.40 19.08 4.08 487.50%
EPS 13.12 11.76 8.76 4.84 2.95 1.53 0.90 497.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.842 0.5478 0.656 0.5456 0.4613 0.3838 0.1074 295.13%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.80 1.21 0.78 0.69 0.505 0.445 0.18 -
P/RPS 0.92 0.85 0.53 0.63 0.52 0.56 4.52 -65.43%
P/EPS 4.08 4.05 3.26 4.63 4.84 7.02 20.38 -65.81%
EY 24.53 24.67 30.64 21.60 20.67 14.24 4.91 192.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.44 0.41 0.31 0.28 1.71 -48.63%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 26/06/20 24/02/20 -
Price 0.89 0.91 1.47 0.65 0.815 0.505 0.81 -
P/RPS 1.03 0.64 1.00 0.59 0.84 0.64 20.32 -86.32%
P/EPS 4.53 3.05 6.15 4.36 7.81 7.97 91.71 -86.56%
EY 22.05 32.80 16.26 22.93 12.81 12.55 1.09 643.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.82 0.39 0.50 0.32 7.71 -79.63%

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