[KPPROP] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 11.57%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 377,356 342,098 259,848 296,349 45,546 56,718 28,934 53.39%
PBT 116,441 116,576 91,260 74,122 4,904 -5,285 -5,406 -
Tax -25,062 -26,149 -21,762 -18,884 -1,721 -748 -4 329.07%
NP 91,378 90,426 69,497 55,238 3,182 -6,033 -5,410 -
-
NP to SH 91,333 90,356 69,456 55,230 3,182 -6,033 -5,410 -
-
Tax Rate 21.52% 22.43% 23.85% 25.48% 35.09% - - -
Total Cost 285,977 251,672 190,350 241,110 42,364 62,751 34,345 42.34%
-
Net Worth 692,081 624,970 523,738 354,309 58,006 50,468 52,009 53.90%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 9,869 5,240 - - - - - -
Div Payout % 10.81% 5.80% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 692,081 624,970 523,738 354,309 58,006 50,468 52,009 53.90%
NOSH 400,142 400,142 400,142 200,142 552,440 552,440 528,100 -4.51%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 24.22% 26.43% 26.75% 18.64% 6.99% -10.64% -18.70% -
ROE 13.20% 14.46% 13.26% 15.59% 5.49% -11.95% -10.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 101.96 87.03 67.48 149.72 8.24 10.46 5.48 62.74%
EPS 24.68 22.99 18.04 27.91 0.57 -1.11 -1.01 -
DPS 2.67 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.59 1.36 1.79 0.105 0.0931 0.0985 63.29%
Adjusted Per Share Value based on latest NOSH - 400,142
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 65.05 58.97 44.79 51.08 7.85 9.78 4.99 53.38%
EPS 15.74 15.57 11.97 9.52 0.55 -1.04 -0.93 -
DPS 1.70 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.193 1.0773 0.9028 0.6107 0.10 0.087 0.0897 53.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.61 0.645 0.78 0.18 0.145 0.115 -
P/RPS 0.74 0.70 0.96 0.52 2.18 1.39 2.10 -15.95%
P/EPS 3.04 2.65 3.58 2.80 31.24 -13.03 -11.22 -
EY 32.90 37.68 27.96 35.77 3.20 -7.68 -8.91 -
DY 3.56 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.47 0.44 1.71 1.56 1.17 -16.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 24/02/22 24/02/21 24/02/20 28/02/19 28/02/18 -
Price 0.755 0.61 0.675 1.47 0.81 0.17 0.10 -
P/RPS 0.74 0.70 1.00 0.98 9.82 1.62 1.82 -13.92%
P/EPS 3.06 2.65 3.74 5.27 140.60 -15.27 -9.76 -
EY 32.69 37.68 26.72 18.98 0.71 -6.55 -10.25 -
DY 3.53 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.50 0.82 7.71 1.83 1.02 -14.43%

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