[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 367,388 349,532 248,206 227,118 48,460 64,230 14,552 71.23%
PBT 115,080 115,480 85,190 52,558 4,042 -3,590 -11,508 -
Tax -25,862 -26,932 -22,906 -14,118 -1,350 -856 -6 303.15%
NP 89,218 88,548 62,284 38,440 2,692 -4,446 -11,514 -
-
NP to SH 89,174 88,484 62,254 38,434 2,692 -4,446 -11,514 -
-
Tax Rate 22.47% 23.32% 26.89% 26.86% 33.40% - - -
Total Cost 278,170 260,984 185,922 188,678 45,768 68,676 26,066 48.35%
-
Net Worth 666,174 597,043 485,185 294,675 56,972 52,185 49,420 54.23%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 7,401 - - - - - - -
Div Payout % 8.30% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 666,174 597,043 485,185 294,675 56,972 52,185 49,420 54.23%
NOSH 400,142 400,142 400,142 200,142 552,440 552,440 528,000 -4.51%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 24.28% 25.33% 25.09% 16.93% 5.56% -6.92% -79.12% -
ROE 13.39% 14.82% 12.83% 13.04% 4.73% -8.52% -23.30% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.27 88.99 66.50 129.48 8.77 11.96 2.76 81.63%
EPS 24.10 22.52 16.68 21.92 0.48 -0.82 -2.14 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.30 1.68 0.1031 0.0972 0.0936 63.64%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.33 60.25 42.78 39.15 8.35 11.07 2.51 71.21%
EPS 15.37 15.25 10.73 6.62 0.46 -0.77 -1.98 -
DPS 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1483 1.0291 0.8363 0.5079 0.0982 0.09 0.0852 54.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.82 0.62 0.785 0.69 0.175 0.21 0.12 -
P/RPS 0.83 0.70 1.18 0.53 2.00 1.76 4.35 -24.11%
P/EPS 3.40 2.75 4.71 3.15 35.92 -25.36 -5.50 -
EY 29.38 36.33 21.25 31.76 2.78 -3.94 -18.17 -
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.60 0.41 1.70 2.16 1.28 -15.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 29/11/22 26/11/21 27/11/20 25/11/19 27/11/18 27/11/17 -
Price 0.785 0.615 0.62 0.65 0.18 0.155 0.115 -
P/RPS 0.79 0.69 0.93 0.50 2.05 1.30 4.17 -24.20%
P/EPS 3.26 2.73 3.72 2.97 36.95 -18.72 -5.27 -
EY 30.69 36.63 26.90 33.71 2.71 -5.34 -18.96 -
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.48 0.39 1.75 1.59 1.23 -15.73%

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