[KPPROP] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 0.88%
YoY- 61.98%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 189,850 367,388 349,532 248,206 227,118 48,460 64,230 19.77%
PBT 26,360 115,080 115,480 85,190 52,558 4,042 -3,590 -
Tax -5,640 -25,862 -26,932 -22,906 -14,118 -1,350 -856 36.88%
NP 20,720 89,218 88,548 62,284 38,440 2,692 -4,446 -
-
NP to SH 20,706 89,174 88,484 62,254 38,434 2,692 -4,446 -
-
Tax Rate 21.40% 22.47% 23.32% 26.89% 26.86% 33.40% - -
Total Cost 169,130 278,170 260,984 185,922 188,678 45,768 68,676 16.19%
-
Net Worth 691,988 666,174 597,043 485,185 294,675 56,972 52,185 53.78%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 10,728 7,401 - - - - - -
Div Payout % 51.81% 8.30% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 691,988 666,174 597,043 485,185 294,675 56,972 52,185 53.78%
NOSH 536,424 400,142 400,142 400,142 200,142 552,440 552,440 -0.48%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.91% 24.28% 25.33% 25.09% 16.93% 5.56% -6.92% -
ROE 2.99% 13.39% 14.82% 12.83% 13.04% 4.73% -8.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 35.39 99.27 88.99 66.50 129.48 8.77 11.96 19.79%
EPS 3.86 24.10 22.52 16.68 21.92 0.48 -0.82 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.80 1.52 1.30 1.68 0.1031 0.0972 53.80%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 35.30 68.30 64.98 46.15 42.23 9.01 11.94 19.78%
EPS 3.85 16.58 16.45 11.57 7.15 0.50 -0.83 -
DPS 1.99 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2865 1.2385 1.11 0.902 0.5479 0.1059 0.097 53.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.77 0.82 0.62 0.785 0.69 0.175 0.21 -
P/RPS 2.18 0.83 0.70 1.18 0.53 2.00 1.76 3.62%
P/EPS 19.95 3.40 2.75 4.71 3.15 35.92 -25.36 -
EY 5.01 29.38 36.33 21.25 31.76 2.78 -3.94 -
DY 2.60 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.41 0.60 0.41 1.70 2.16 -19.20%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 23/11/23 29/11/22 26/11/21 27/11/20 25/11/19 27/11/18 -
Price 0.70 0.785 0.615 0.62 0.65 0.18 0.155 -
P/RPS 1.98 0.79 0.69 0.93 0.50 2.05 1.30 7.25%
P/EPS 18.13 3.26 2.73 3.72 2.97 36.95 -18.72 -
EY 5.51 30.69 36.63 26.90 33.71 2.71 -5.34 -
DY 2.86 2.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.40 0.48 0.39 1.75 1.59 -16.45%

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