[KPPROP] YoY Cumulative 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- 101.77%
YoY- 61.98%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 94,925 183,694 174,766 124,103 113,559 24,230 32,115 19.77%
PBT 13,180 57,540 57,740 42,595 26,279 2,021 -1,795 -
Tax -2,820 -12,931 -13,466 -11,453 -7,059 -675 -428 36.88%
NP 10,360 44,609 44,274 31,142 19,220 1,346 -2,223 -
-
NP to SH 10,353 44,587 44,242 31,127 19,217 1,346 -2,223 -
-
Tax Rate 21.40% 22.47% 23.32% 26.89% 26.86% 33.40% - -
Total Cost 84,565 139,085 130,492 92,961 94,339 22,884 34,338 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 5,364 3,700 - - - - - -
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 1.50% 6.69% 7.41% 6.42% 6.52% 2.36% -4.26% -
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 17.70 49.63 44.49 33.25 64.74 4.38 5.98 19.80%
EPS 1.93 12.05 11.26 8.34 10.96 0.24 -0.41 -
DPS 1.00 1.00 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 17.65 34.15 32.49 23.07 21.11 4.50 5.97 19.78%
EPS 1.92 8.29 8.23 5.79 3.57 0.25 -0.41 -
DPS 1.00 0.69 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 4.35 1.65 1.39 2.36 1.07 3.99 3.51 3.63%
P/EPS 39.90 6.81 5.50 9.41 6.30 71.84 -50.72 -
EY 2.51 14.69 18.17 10.62 15.88 1.39 -1.97 -
DY 1.30 1.22 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 3.96 1.58 1.38 1.86 1.00 4.11 2.59 7.32%
P/EPS 36.27 6.52 5.46 7.43 5.93 73.90 -37.43 -
EY 2.76 15.35 18.31 13.45 16.86 1.35 -2.67 -
DY 1.43 1.27 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