[KPPROP] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 18.23%
YoY- 152.75%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 342,098 259,848 296,349 45,546 56,718 28,934 33,376 47.35%
PBT 116,576 91,260 74,122 4,904 -5,285 -5,406 664 136.53%
Tax -26,149 -21,762 -18,884 -1,721 -748 -4 -1,281 65.27%
NP 90,426 69,497 55,238 3,182 -6,033 -5,410 -617 -
-
NP to SH 90,356 69,456 55,230 3,182 -6,033 -5,410 -617 -
-
Tax Rate 22.43% 23.85% 25.48% 35.09% - - 192.92% -
Total Cost 251,672 190,350 241,110 42,364 62,751 34,345 33,993 39.58%
-
Net Worth 624,970 523,738 354,309 58,006 50,468 52,009 57,393 48.85%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,240 - - - - - - -
Div Payout % 5.80% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 624,970 523,738 354,309 58,006 50,468 52,009 57,393 48.85%
NOSH 400,142 400,142 200,142 552,440 552,440 528,100 528,000 -4.51%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 26.43% 26.75% 18.64% 6.99% -10.64% -18.70% -1.85% -
ROE 14.46% 13.26% 15.59% 5.49% -11.95% -10.40% -1.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 87.03 67.48 149.72 8.24 10.46 5.48 6.32 54.78%
EPS 22.99 18.04 27.91 0.57 -1.11 -1.01 -0.12 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.36 1.79 0.105 0.0931 0.0985 0.1087 56.35%
Adjusted Per Share Value based on latest NOSH - 552,440
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 63.33 48.11 54.87 8.43 10.50 5.36 6.18 47.35%
EPS 16.73 12.86 10.23 0.59 -1.12 -1.00 -0.11 -
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.157 0.9696 0.656 0.1074 0.0934 0.0963 0.1063 48.84%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.61 0.645 0.78 0.18 0.145 0.115 0.09 -
P/RPS 0.70 0.96 0.52 2.18 1.39 2.10 1.42 -11.11%
P/EPS 2.65 3.58 2.80 31.24 -13.03 -11.22 -76.98 -
EY 37.68 27.96 35.77 3.20 -7.68 -8.91 -1.30 -
DY 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.44 1.71 1.56 1.17 0.83 -12.20%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 24/02/21 24/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.61 0.675 1.47 0.81 0.17 0.10 0.095 -
P/RPS 0.70 1.00 0.98 9.82 1.62 1.82 1.50 -11.92%
P/EPS 2.65 3.74 5.27 140.60 -15.27 -9.76 -81.25 -
EY 37.68 26.72 18.98 0.71 -6.55 -10.25 -1.23 -
DY 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.82 7.71 1.83 1.02 0.87 -12.88%

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