[KPPROP] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -2.7%
YoY- -462.72%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 37,680 21,320 8,278 9,066 16,142 27,902 31,080 3.25%
PBT 2,208 3,324 -3,416 -2,500 1,252 9,170 2,366 -1.14%
Tax -1,556 -884 -2 -10 -560 -1,058 -620 16.55%
NP 652 2,440 -3,418 -2,510 692 8,112 1,746 -15.12%
-
NP to SH 652 2,440 -3,418 -2,510 692 8,112 1,746 -15.12%
-
Tax Rate 70.47% 26.59% - - 44.73% 11.54% 26.20% -
Total Cost 37,028 18,880 11,696 11,576 15,450 19,790 29,334 3.95%
-
Net Worth 58,185 51,109 50,071 40,959 41,999 42,086 36,785 7.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 58,185 51,109 50,071 40,959 41,999 42,086 36,785 7.93%
NOSH 528,000 435,714 440,000 400,000 400,000 401,584 396,818 4.87%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.73% 11.44% -41.29% -27.69% 4.29% 29.07% 5.62% -
ROE 1.12% 4.77% -6.83% -6.13% 1.65% 19.27% 4.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.14 4.89 1.88 2.27 4.04 6.95 7.83 -1.52%
EPS 0.12 0.56 -0.78 -0.62 0.18 2.02 0.44 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1173 0.1138 0.1024 0.105 0.1048 0.0927 2.92%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.49 3.67 1.43 1.56 2.78 4.81 5.36 3.23%
EPS 0.11 0.42 -0.59 -0.43 0.12 1.40 0.30 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0881 0.0863 0.0706 0.0724 0.0725 0.0634 7.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.105 0.09 0.13 0.095 0.08 0.08 0.04 -
P/RPS 1.47 1.84 6.91 4.19 1.98 1.15 0.51 19.27%
P/EPS 85.03 16.07 -16.73 -15.14 46.24 3.96 9.09 45.10%
EY 1.18 6.22 -5.98 -6.61 2.16 25.25 11.00 -31.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.77 1.14 0.93 0.76 0.76 0.43 14.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 28/11/13 28/11/12 25/11/11 26/11/10 -
Price 0.09 0.10 0.115 0.09 0.08 0.09 0.05 -
P/RPS 1.26 2.04 6.11 3.97 1.98 1.30 0.64 11.94%
P/EPS 72.88 17.86 -14.80 -14.34 46.24 4.46 11.36 36.27%
EY 1.37 5.60 -6.75 -6.97 2.16 22.44 8.80 -26.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.01 0.88 0.76 0.86 0.54 7.20%

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