[KPPROP] YoY 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- 33.5%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
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 99,324 81,808 70,783 108,703 9,930 10,424 14,425 37.90%
PBT 29,791 29,692 25,850 29,313 1,657 -2,169 1,699 61.14%
Tax -5,866 -6,146 -4,869 -7,104 -616 -133 0 -
NP 23,925 23,546 20,981 22,209 1,041 -2,302 1,699 55.36%
-
NP to SH 23,913 23,525 20,965 22,206 1,041 -2,302 1,699 55.35%
-
Tax Rate 19.69% 20.70% 18.84% 24.23% 37.18% - 0.00% -
Total Cost 75,399 58,262 49,802 86,494 8,889 12,726 12,726 34.49%
-
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 3,700 - - - - - - -
Div Payout % 15.48% - - - - - - -
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 24.09% 28.78% 29.64% 20.43% 10.48% -22.08% 11.78% -
ROE 3.46% 3.76% 4.00% 6.27% 1.79% -4.56% 3.27% -
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 26.84 20.81 18.38 54.92 1.80 1.92 2.73 46.33%
EPS 6.46 5.99 5.44 11.22 0.19 -0.42 0.32 64.97%
DPS 1.00 0.00 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 18.39 15.15 13.10 20.12 1.84 1.93 2.67 37.91%
EPS 4.43 4.36 3.88 4.11 0.19 -0.43 0.31 55.74%
DPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2813 1.157 0.9696 0.656 0.1074 0.0934 0.0963 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 2.79 2.93 3.51 1.42 10.01 7.54 4.21 -6.62%
P/EPS 11.61 10.19 11.85 6.95 95.52 -34.15 35.74 -17.08%
EY 8.62 9.81 8.44 14.38 1.05 -2.93 2.80 20.60%
DY 1.33 0.00 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 2.81 2.93 3.67 2.68 45.06 8.84 3.66 -4.30%
P/EPS 11.68 10.19 12.40 13.10 429.85 -40.03 31.08 -15.04%
EY 8.56 9.81 8.07 7.63 0.23 -2.50 3.22 17.68%
DY 1.32 0.00 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