[KPPROP] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 52.61%
YoY- 160.55%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 349,532 248,206 227,118 48,460 64,230 14,552 37,680 44.92%
PBT 115,480 85,190 52,558 4,042 -3,590 -11,508 2,208 93.32%
Tax -26,932 -22,906 -14,118 -1,350 -856 -6 -1,556 60.79%
NP 88,548 62,284 38,440 2,692 -4,446 -11,514 652 126.63%
-
NP to SH 88,484 62,254 38,434 2,692 -4,446 -11,514 652 126.60%
-
Tax Rate 23.32% 26.89% 26.86% 33.40% - - 70.47% -
Total Cost 260,984 185,922 188,678 45,768 68,676 26,066 37,028 38.44%
-
Net Worth 597,043 485,185 294,675 56,972 52,185 49,420 58,185 47.38%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 597,043 485,185 294,675 56,972 52,185 49,420 58,185 47.38%
NOSH 400,142 400,142 200,142 552,440 552,440 528,000 528,000 -4.51%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 25.33% 25.09% 16.93% 5.56% -6.92% -79.12% 1.73% -
ROE 14.82% 12.83% 13.04% 4.73% -8.52% -23.30% 1.12% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 88.99 66.50 129.48 8.77 11.96 2.76 7.14 52.23%
EPS 22.52 16.68 21.92 0.48 -0.82 -2.14 0.12 139.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.30 1.68 0.1031 0.0972 0.0936 0.1102 54.83%
Adjusted Per Share Value based on latest NOSH - 552,440
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 60.25 42.78 39.15 8.35 11.07 2.51 6.49 44.94%
EPS 15.25 10.73 6.62 0.46 -0.77 -1.98 0.11 127.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0291 0.8363 0.5079 0.0982 0.09 0.0852 0.1003 47.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.62 0.785 0.69 0.175 0.21 0.12 0.105 -
P/RPS 0.70 1.18 0.53 2.00 1.76 4.35 1.47 -11.62%
P/EPS 2.75 4.71 3.15 35.92 -25.36 -5.50 85.03 -43.54%
EY 36.33 21.25 31.76 2.78 -3.94 -18.17 1.18 76.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.41 1.70 2.16 1.28 0.95 -13.06%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 27/11/20 25/11/19 27/11/18 27/11/17 29/11/16 -
Price 0.615 0.62 0.65 0.18 0.155 0.115 0.09 -
P/RPS 0.69 0.93 0.50 2.05 1.30 4.17 1.26 -9.54%
P/EPS 2.73 3.72 2.97 36.95 -18.72 -5.27 72.88 -42.14%
EY 36.63 26.90 33.71 2.71 -5.34 -18.96 1.37 72.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.39 1.75 1.59 1.23 0.82 -11.27%

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