[KPPROP] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 2.96%
YoY- 19.88%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 379,552 374,623 370,624 332,575 321,550 290,345 270,887 25.18%
PBT 121,241 122,322 121,441 115,085 111,243 102,520 96,098 16.74%
Tax -29,390 -30,747 -29,925 -26,066 -24,789 -22,885 -22,776 18.50%
NP 91,851 91,575 91,516 89,019 86,454 79,635 73,322 16.19%
-
NP to SH 91,857 91,577 91,512 88,960 86,400 79,586 73,289 16.23%
-
Tax Rate 24.24% 25.14% 24.64% 22.65% 22.28% 22.32% 23.70% -
Total Cost 287,701 283,048 279,108 243,556 235,096 210,710 197,565 28.44%
-
Net Worth 666,174 647,669 651,208 624,970 597,043 580,864 558,639 12.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,546 11,546 7,845 - - - - -
Div Payout % 12.57% 12.61% 8.57% - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 666,174 647,669 651,208 624,970 597,043 580,864 558,639 12.44%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 24.20% 24.44% 24.69% 26.77% 26.89% 27.43% 27.07% -
ROE 13.79% 14.14% 14.05% 14.23% 14.47% 13.70% 13.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 102.55 101.22 94.48 84.61 81.86 73.48 68.37 31.00%
EPS 24.82 24.74 23.33 22.63 22.00 20.14 18.50 21.62%
DPS 3.12 3.12 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.66 1.59 1.52 1.47 1.41 17.66%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 70.27 69.36 68.62 61.57 59.53 53.75 50.15 25.19%
EPS 17.01 16.95 16.94 16.47 16.00 14.73 13.57 16.24%
DPS 2.14 2.14 1.45 0.00 0.00 0.00 0.00 -
NAPS 1.2333 1.1991 1.2056 1.157 1.1053 1.0754 1.0342 12.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.82 0.605 0.61 0.61 0.62 0.555 0.62 -
P/RPS 0.80 0.60 0.65 0.72 0.76 0.76 0.91 -8.22%
P/EPS 3.30 2.45 2.61 2.70 2.82 2.76 3.35 -0.99%
EY 30.27 40.90 38.24 37.10 35.48 36.29 29.84 0.95%
DY 3.80 5.16 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.37 0.38 0.41 0.38 0.44 3.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 -
Price 0.80 0.85 0.60 0.61 0.615 0.635 0.61 -
P/RPS 0.78 0.84 0.64 0.72 0.75 0.86 0.89 -8.41%
P/EPS 3.22 3.44 2.57 2.70 2.80 3.15 3.30 -1.62%
EY 31.02 29.11 38.88 37.10 35.77 31.72 30.32 1.53%
DY 3.90 3.67 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.36 0.38 0.40 0.43 0.43 1.54%

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