[KPPROP] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 34.29%
YoY- 667.69%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 274,609 312,529 313,085 301,985 291,154 192,381 148,000 50.82%
PBT 99,542 103,005 96,104 86,689 62,242 34,586 21,599 176.16%
Tax -25,300 -27,535 -25,249 -23,141 -14,921 -8,433 -5,641 171.22%
NP 74,242 75,470 70,855 63,548 47,321 26,153 15,958 177.90%
-
NP to SH 74,207 75,448 70,842 63,534 47,312 26,147 15,954 177.86%
-
Tax Rate 25.42% 26.73% 26.27% 26.69% 23.97% 24.38% 26.12% -
Total Cost 200,367 237,059 242,230 238,437 243,833 166,228 132,042 31.95%
-
Net Worth 523,738 485,185 454,814 295,905 354,309 294,675 249,171 63.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 523,738 485,185 454,814 295,905 354,309 294,675 249,171 63.86%
NOSH 400,142 400,142 400,142 350,142 200,142 200,142 200,142 58.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 27.04% 24.15% 22.63% 21.04% 16.25% 13.59% 10.78% -
ROE 14.17% 15.55% 15.58% 21.47% 13.35% 8.87% 6.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 71.31 83.74 86.74 141.86 147.09 109.68 96.82 -18.39%
EPS 19.27 20.22 19.63 29.84 23.90 14.91 10.44 50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.26 1.39 1.79 1.68 1.63 -11.34%
Adjusted Per Share Value based on latest NOSH - 350,142
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 51.05 58.10 58.21 56.14 54.13 35.77 27.52 50.80%
EPS 13.80 14.03 13.17 11.81 8.80 4.86 2.97 177.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9737 0.902 0.8456 0.5501 0.6587 0.5479 0.4633 63.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.645 0.785 0.80 1.21 0.78 0.69 0.505 -
P/RPS 0.90 0.94 0.92 0.85 0.53 0.63 0.52 44.00%
P/EPS 3.35 3.88 4.08 4.05 3.26 4.63 4.84 -21.70%
EY 29.88 25.75 24.53 24.67 30.64 21.60 20.67 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.63 0.87 0.44 0.41 0.31 31.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 -
Price 0.675 0.62 0.89 0.91 1.47 0.65 0.815 -
P/RPS 0.95 0.74 1.03 0.64 1.00 0.59 0.84 8.52%
P/EPS 3.50 3.07 4.53 3.05 6.15 4.36 7.81 -41.35%
EY 28.55 32.61 22.05 32.80 16.26 22.93 12.81 70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.71 0.65 0.82 0.39 0.50 0.00%

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