[KPPROP] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -1.64%
YoY- 56.85%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 321,550 290,345 270,887 274,609 312,529 313,085 301,985 4.26%
PBT 111,243 102,520 96,098 99,542 103,005 96,104 86,689 18.07%
Tax -24,789 -22,885 -22,776 -25,300 -27,535 -25,249 -23,141 4.68%
NP 86,454 79,635 73,322 74,242 75,470 70,855 63,548 22.75%
-
NP to SH 86,400 79,586 73,289 74,207 75,448 70,842 63,534 22.72%
-
Tax Rate 22.28% 22.32% 23.70% 25.42% 26.73% 26.27% 26.69% -
Total Cost 235,096 210,710 197,565 200,367 237,059 242,230 238,437 -0.93%
-
Net Worth 597,043 580,864 558,639 523,738 485,185 454,814 295,905 59.60%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 597,043 580,864 558,639 523,738 485,185 454,814 295,905 59.60%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 350,142 9.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 26.89% 27.43% 27.07% 27.04% 24.15% 22.63% 21.04% -
ROE 14.47% 13.70% 13.12% 14.17% 15.55% 15.58% 21.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 81.86 73.48 68.37 71.31 83.74 86.74 141.86 -30.66%
EPS 22.00 20.14 18.50 19.27 20.22 19.63 29.84 -18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.41 1.36 1.30 1.26 1.39 6.13%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.53 53.75 50.15 50.84 57.86 57.96 55.91 4.26%
EPS 16.00 14.73 13.57 13.74 13.97 13.12 11.76 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1053 1.0754 1.0342 0.9696 0.8983 0.842 0.5478 59.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.62 0.555 0.62 0.645 0.785 0.80 1.21 -
P/RPS 0.76 0.76 0.91 0.90 0.94 0.92 0.85 -7.18%
P/EPS 2.82 2.76 3.35 3.35 3.88 4.08 4.05 -21.42%
EY 35.48 36.29 29.84 29.88 25.75 24.53 24.67 27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.44 0.47 0.60 0.63 0.87 -39.41%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 27/05/22 24/02/22 26/11/21 25/08/21 28/05/21 -
Price 0.615 0.635 0.61 0.675 0.62 0.89 0.91 -
P/RPS 0.75 0.86 0.89 0.95 0.74 1.03 0.64 11.14%
P/EPS 2.80 3.15 3.30 3.50 3.07 4.53 3.05 -5.53%
EY 35.77 31.72 30.32 28.55 32.61 22.05 32.80 5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.43 0.50 0.48 0.71 0.65 -27.62%

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