[KPPROP] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -2.87%
YoY- 90.01%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 365,120 349,124 271,292 226,892 47,100 56,032 10,884 79.53%
PBT 113,896 110,372 84,684 47,024 1,940 -2,292 -2,364 -
Tax -26,700 -23,412 -22,976 -14,544 -176 -244 -376 103.42%
NP 87,196 86,960 61,708 32,480 1,764 -2,536 -2,740 -
-
NP to SH 87,156 86,896 61,708 32,476 1,764 -2,536 -2,740 -
-
Tax Rate 23.44% 21.21% 27.13% 30.93% 9.07% - - -
Total Cost 277,924 262,164 209,584 194,412 45,336 58,568 13,624 65.26%
-
Net Worth 647,669 580,864 454,814 249,171 55,924 53,581 54,436 51.06%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 14,803 - - - - - - -
Div Payout % 16.99% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 647,669 580,864 454,814 249,171 55,924 53,581 54,436 51.06%
NOSH 400,142 400,142 400,142 200,142 552,440 535,280 528,000 -4.51%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 23.88% 24.91% 22.75% 14.32% 3.75% -4.53% -25.17% -
ROE 13.46% 14.96% 13.57% 13.03% 3.15% -4.73% -5.03% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 98.66 88.35 75.16 148.43 8.55 10.47 2.06 90.51%
EPS 23.56 22.00 17.08 21.24 0.32 -0.48 -0.52 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.47 1.26 1.63 0.1015 0.1001 0.1031 60.27%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.60 64.64 50.23 42.01 8.72 10.37 2.02 79.46%
EPS 16.14 16.09 11.42 6.01 0.33 -0.47 -0.51 -
DPS 2.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1991 1.0754 0.842 0.4613 0.1035 0.0992 0.1008 51.06%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.605 0.555 0.80 0.505 0.185 0.22 0.105 -
P/RPS 0.61 0.63 1.06 0.34 2.16 2.10 5.09 -29.77%
P/EPS 2.57 2.52 4.68 2.38 57.78 -46.44 -20.23 -
EY 38.92 39.62 21.37 42.07 1.73 -2.15 -4.94 -
DY 6.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.63 0.31 1.82 2.20 1.02 -16.32%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 23/08/22 25/08/21 28/08/20 28/08/19 28/08/18 29/08/17 -
Price 0.85 0.635 0.89 0.815 0.185 0.21 0.11 -
P/RPS 0.86 0.72 1.18 0.55 2.16 2.01 5.34 -26.22%
P/EPS 3.61 2.89 5.21 3.84 57.78 -44.33 -21.20 -
EY 27.71 34.63 19.21 26.07 1.73 -2.26 -4.72 -
DY 4.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.71 0.50 1.82 2.10 1.07 -12.19%

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