[KPPROP] YoY Cumulative 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- 67.35%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 283,017 256,574 194,886 222,262 34,160 42,539 21,701 53.39%
PBT 87,331 87,432 68,445 55,592 3,678 -3,964 -4,055 -
Tax -18,797 -19,612 -16,322 -14,163 -1,291 -561 -3 329.08%
NP 68,534 67,820 52,123 41,429 2,387 -4,525 -4,058 -
-
NP to SH 68,500 67,767 52,092 41,423 2,387 -4,525 -4,058 -
-
Tax Rate 21.52% 22.43% 23.85% 25.48% 35.10% - - -
Total Cost 214,483 188,754 142,763 180,833 31,773 47,064 25,759 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 7,401 3,930 - - - - - -
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 9.90% 10.84% 9.95% 11.69% 4.12% -8.97% -7.80% -
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 76.47 65.28 50.61 112.29 6.18 7.85 4.11 62.74%
EPS 18.51 17.24 13.53 20.93 0.43 -0.83 -0.76 -
DPS 2.00 1.00 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 52.62 47.70 36.23 41.32 6.35 7.91 4.03 53.42%
EPS 12.74 12.60 9.68 7.70 0.44 -0.84 -0.75 -
DPS 1.38 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2867 1.1619 0.9737 0.6587 0.1078 0.0938 0.0967 53.90%
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 0.98 0.93 1.27 0.69 2.91 1.85 2.80 -16.04%
P/EPS 4.05 3.54 4.77 3.73 41.66 -17.37 -14.96 -
EY 24.68 28.26 20.97 26.83 2.40 -5.76 -6.68 -
DY 2.67 1.64 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 0.99 0.93 1.33 1.31 13.10 2.17 2.43 -13.89%
P/EPS 4.08 3.54 4.99 7.02 187.46 -20.37 -13.01 -
EY 24.51 28.26 20.04 14.24 0.53 -4.91 -7.69 -
DY 2.65 1.64 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