[KPPROP] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 11.5%
YoY- 344.04%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 293,701 374,623 290,345 313,085 148,000 28,167 48,147 35.13%
PBT 99,704 122,322 102,520 96,104 21,599 483 -1,211 -
Tax -22,116 -30,747 -22,885 -25,249 -5,641 -1,441 -1,162 63.32%
NP 77,588 91,575 79,635 70,855 15,958 -958 -2,373 -
-
NP to SH 77,575 91,577 79,586 70,842 15,954 -958 -2,373 -
-
Tax Rate 22.18% 25.14% 22.32% 26.27% 26.12% 298.34% - -
Total Cost 216,113 283,048 210,710 242,230 132,042 29,125 50,520 27.38%
-
Net Worth 710,697 647,669 580,864 454,814 249,171 55,924 53,581 53.79%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 12,758 11,546 - - - - - -
Div Payout % 16.45% 12.61% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 710,697 647,669 580,864 454,814 249,171 55,924 53,581 53.79%
NOSH 540,142 400,142 400,142 400,142 200,142 552,440 535,280 0.15%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.42% 24.44% 27.43% 22.63% 10.78% -3.40% -4.93% -
ROE 10.92% 14.14% 13.70% 15.58% 6.40% -1.71% -4.43% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 57.86 101.22 73.48 86.74 96.82 5.11 8.99 36.34%
EPS 15.28 24.74 20.14 19.63 10.44 -0.17 -0.44 -
DPS 2.51 3.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.75 1.47 1.26 1.63 0.1015 0.1001 55.15%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 54.60 69.65 53.98 58.21 27.52 5.24 8.95 35.13%
EPS 14.42 17.03 14.80 13.17 2.97 -0.18 -0.44 -
DPS 2.37 2.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3213 1.2041 1.0799 0.8456 0.4633 0.104 0.0996 53.79%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.885 0.605 0.555 0.80 0.505 0.185 0.22 -
P/RPS 1.53 0.60 0.76 0.92 0.52 3.62 2.45 -7.54%
P/EPS 5.79 2.45 2.76 4.08 4.84 -106.40 -49.63 -
EY 17.27 40.90 36.29 24.53 20.67 -0.94 -2.02 -
DY 2.84 5.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.35 0.38 0.63 0.31 1.82 2.20 -18.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 23/08/22 25/08/21 28/08/20 28/08/19 28/08/18 -
Price 0.83 0.85 0.635 0.89 0.815 0.185 0.21 -
P/RPS 1.43 0.84 0.86 1.03 0.84 3.62 2.33 -7.80%
P/EPS 5.43 3.44 3.15 4.53 7.81 -106.40 -47.37 -
EY 18.41 29.11 31.72 22.05 12.81 -0.94 -2.11 -
DY 3.03 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.43 0.71 0.50 1.82 2.10 -19.05%

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