[KPPROP] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 3.01%
YoY- -206.76%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 32,508 32,739 38,797 40,200 34,090 36,646 40,594 -3.63%
PBT 786 -1,352 -2,311 -1,974 3,323 3,763 6,883 -30.33%
Tax 422 -561 -403 490 -1,933 -1,000 -2,119 -
NP 1,208 -1,913 -2,714 -1,484 1,390 2,763 4,764 -20.43%
-
NP to SH 1,201 -1,913 -2,714 -1,484 1,390 2,763 4,764 -20.51%
-
Tax Rate -53.69% - - - 58.17% 26.57% 30.79% -
Total Cost 31,300 34,652 41,511 41,684 32,700 33,883 35,830 -2.22%
-
Net Worth 36,666 45,434 46,229 49,589 51,420 51,398 50,613 -5.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 1,502 2,377 -
Div Payout % - - - - - 54.37% 49.90% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 36,666 45,434 46,229 49,589 51,420 51,398 50,613 -5.22%
NOSH 36,666 39,677 39,915 39,894 30,070 29,761 30,073 3.35%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.72% -5.84% -7.00% -3.69% 4.08% 7.54% 11.74% -
ROE 3.28% -4.21% -5.87% -2.99% 2.70% 5.38% 9.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 88.66 82.51 97.20 100.77 113.37 123.13 134.98 -6.76%
EPS 3.28 -4.82 -6.80 -3.72 4.62 9.28 15.84 -23.07%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.00 -
NAPS 1.00 1.1451 1.1582 1.243 1.71 1.727 1.683 -8.30%
Adjusted Per Share Value based on latest NOSH - 39,894
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.04 6.09 7.21 7.47 6.34 6.81 7.55 -3.64%
EPS 0.22 -0.36 -0.50 -0.28 0.26 0.51 0.89 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.44 -
NAPS 0.0682 0.0845 0.0859 0.0922 0.0956 0.0956 0.0941 -5.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.12 0.08 0.06 0.08 0.08 0.19 0.22 -
P/RPS 0.14 0.10 0.06 0.08 0.07 0.15 0.16 -2.19%
P/EPS 3.66 -1.66 -0.88 -2.15 1.73 2.05 1.39 17.50%
EY 27.30 -60.27 -113.32 -46.50 57.78 48.86 72.01 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 26.32 36.36 -
P/NAPS 0.12 0.07 0.05 0.06 0.05 0.11 0.13 -1.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 25/02/02 03/07/01 -
Price 0.13 0.12 0.06 0.08 0.07 0.17 0.23 -
P/RPS 0.15 0.15 0.06 0.08 0.06 0.14 0.17 -2.06%
P/EPS 3.97 -2.49 -0.88 -2.15 1.51 1.83 1.45 18.26%
EY 25.20 -40.18 -113.32 -46.50 66.04 54.61 68.88 -15.42%
DY 0.00 0.00 0.00 0.00 0.00 29.41 34.78 -
P/NAPS 0.13 0.10 0.05 0.06 0.04 0.10 0.14 -1.22%

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