[KPPROP] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 80.95%
YoY- 869.71%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 312,529 313,085 301,985 291,154 192,381 148,000 103,052 109.37%
PBT 103,005 96,104 86,689 62,242 34,586 21,599 10,328 362.68%
Tax -27,535 -25,249 -23,141 -14,921 -8,433 -5,641 -2,049 464.34%
NP 75,470 70,855 63,548 47,321 26,153 15,958 8,279 335.79%
-
NP to SH 75,448 70,842 63,534 47,312 26,147 15,954 8,276 335.81%
-
Tax Rate 26.73% 26.27% 26.69% 23.97% 24.38% 26.12% 19.84% -
Total Cost 237,059 242,230 238,437 243,833 166,228 132,042 94,773 84.16%
-
Net Worth 485,185 454,814 295,905 354,309 294,675 249,171 207,286 76.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 485,185 454,814 295,905 354,309 294,675 249,171 207,286 76.19%
NOSH 400,142 400,142 350,142 200,142 200,142 200,142 200,142 58.63%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.15% 22.63% 21.04% 16.25% 13.59% 10.78% 8.03% -
ROE 15.55% 15.58% 21.47% 13.35% 8.87% 6.40% 3.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 83.74 86.74 141.86 147.09 109.68 96.82 78.92 4.02%
EPS 20.22 19.63 29.84 23.90 14.91 10.44 6.34 116.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.26 1.39 1.79 1.68 1.63 1.5875 -12.46%
Adjusted Per Share Value based on latest NOSH - 200,142
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.10 58.21 56.14 54.13 35.77 27.52 19.16 109.36%
EPS 14.03 13.17 11.81 8.80 4.86 2.97 1.54 335.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.902 0.8456 0.5501 0.6587 0.5479 0.4633 0.3854 76.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.785 0.80 1.21 0.78 0.69 0.505 0.445 -
P/RPS 0.94 0.92 0.85 0.53 0.63 0.52 0.56 41.19%
P/EPS 3.88 4.08 4.05 3.26 4.63 4.84 7.02 -32.62%
EY 25.75 24.53 24.67 30.64 21.60 20.67 14.24 48.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.87 0.44 0.41 0.31 0.28 66.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 26/06/20 -
Price 0.62 0.89 0.91 1.47 0.65 0.815 0.505 -
P/RPS 0.74 1.03 0.64 1.00 0.59 0.84 0.64 10.15%
P/EPS 3.07 4.53 3.05 6.15 4.36 7.81 7.97 -47.02%
EY 32.61 22.05 32.80 16.26 22.93 12.81 12.55 88.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.65 0.82 0.39 0.50 0.32 31.00%

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