[KPPROP] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 105.07%
YoY- -52.94%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 17,944 24,652 29,760 17,744 36,544 28,380 31,040 -8.72%
PBT 1,928 1,044 4,520 296 2,688 -4,232 136 55.50%
Tax -648 -552 -540 -104 -2,280 -28 16 -
NP 1,280 492 3,980 192 408 -4,260 152 42.58%
-
NP to SH 1,280 492 3,980 192 408 -4,152 156 41.97%
-
Tax Rate 33.61% 52.87% 11.95% 35.14% 84.82% - -11.76% -
Total Cost 16,664 24,160 25,780 17,552 36,136 32,640 30,888 -9.76%
-
Net Worth 41,999 38,908 37,014 4,459,200 34,272 43,843 45,809 -1.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 41,999 38,908 37,014 4,459,200 34,272 43,843 45,809 -1.43%
NOSH 400,000 410,000 398,000 480,000 340,000 39,923 38,999 47.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.13% 2.00% 13.37% 1.08% 1.12% -15.01% 0.49% -
ROE 3.05% 1.26% 10.75% 0.00% 1.19% -9.47% 0.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.49 6.01 7.48 3.70 10.75 71.09 79.59 -38.04%
EPS 0.32 0.12 1.00 0.04 0.12 -10.40 0.40 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.0949 0.093 9.29 0.1008 1.0982 1.1746 -33.10%
Adjusted Per Share Value based on latest NOSH - 480,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.34 4.58 5.53 3.30 6.79 5.28 5.77 -8.70%
EPS 0.24 0.09 0.74 0.04 0.08 -0.77 0.03 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0723 0.0688 8.2904 0.0637 0.0815 0.0852 -1.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.10 0.04 0.05 0.05 0.10 0.09 -
P/RPS 2.01 1.66 0.53 1.35 0.47 0.14 0.11 62.22%
P/EPS 28.13 83.33 4.00 125.00 41.67 -0.96 22.50 3.78%
EY 3.56 1.20 25.00 0.80 2.40 -104.00 4.44 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.43 0.01 0.50 0.09 0.08 48.50%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 22/08/11 25/08/10 27/08/09 27/08/08 29/08/07 29/08/06 -
Price 0.08 0.08 0.05 0.05 0.05 0.14 0.09 -
P/RPS 1.78 1.33 0.67 1.35 0.47 0.20 0.11 58.97%
P/EPS 25.00 66.67 5.00 125.00 41.67 -1.35 22.50 1.76%
EY 4.00 1.50 20.00 0.80 2.40 -74.29 4.44 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.54 0.01 0.50 0.13 0.08 45.48%

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