[KPPROP] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -35.7%
YoY- -11.51%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 259,848 296,349 45,546 56,718 28,934 33,376 17,886 56.14%
PBT 91,260 74,122 4,904 -5,285 -5,406 664 -897 -
Tax -21,762 -18,884 -1,721 -748 -4 -1,281 -213 116.06%
NP 69,497 55,238 3,182 -6,033 -5,410 -617 -1,110 -
-
NP to SH 69,456 55,230 3,182 -6,033 -5,410 -617 -1,110 -
-
Tax Rate 23.85% 25.48% 35.09% - - 192.92% - -
Total Cost 190,350 241,110 42,364 62,751 34,345 33,993 18,997 46.77%
-
Net Worth 523,738 354,309 58,006 50,468 52,009 57,393 50,476 47.63%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 523,738 354,309 58,006 50,468 52,009 57,393 50,476 47.63%
NOSH 400,142 200,142 552,440 552,440 528,100 528,000 528,000 -4.51%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 26.75% 18.64% 6.99% -10.64% -18.70% -1.85% -6.21% -
ROE 13.26% 15.59% 5.49% -11.95% -10.40% -1.08% -2.20% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 67.48 149.72 8.24 10.46 5.48 6.32 4.02 59.94%
EPS 18.04 27.91 0.57 -1.11 -1.01 -0.12 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.79 0.105 0.0931 0.0985 0.1087 0.1134 51.23%
Adjusted Per Share Value based on latest NOSH - 552,440
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.31 55.10 8.47 10.54 5.38 6.21 3.33 56.10%
EPS 12.91 10.27 0.59 -1.12 -1.01 -0.11 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9737 0.6587 0.1078 0.0938 0.0967 0.1067 0.0938 47.64%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.645 0.78 0.18 0.145 0.115 0.09 0.125 -
P/RPS 0.96 0.52 2.18 1.39 2.10 1.42 3.11 -17.77%
P/EPS 3.58 2.80 31.24 -13.03 -11.22 -76.98 -50.10 -
EY 27.96 35.77 3.20 -7.68 -8.91 -1.30 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 1.71 1.56 1.17 0.83 1.10 -13.20%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 24/02/20 28/02/19 28/02/18 27/02/17 26/02/16 -
Price 0.675 1.47 0.81 0.17 0.10 0.095 0.11 -
P/RPS 1.00 0.98 9.82 1.62 1.82 1.50 2.74 -15.45%
P/EPS 3.74 5.27 140.60 -15.27 -9.76 -81.25 -44.08 -
EY 26.72 18.98 0.71 -6.55 -10.25 -1.23 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 7.71 1.83 1.02 0.87 0.97 -10.44%

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