[KPPROP] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -96.65%
YoY- 81.62%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,178 25,384 31,439 18,765 31,324 26,056 32,508 -10.07%
PBT -171 4,501 1,686 -577 -820 -3,060 786 -
Tax -155 -302 -658 -481 -4,908 -401 422 -
NP -326 4,199 1,028 -1,058 -5,728 -3,461 1,208 -
-
NP to SH -326 4,199 1,028 -1,058 -5,755 -3,431 1,201 -
-
Tax Rate - 6.71% 39.03% - - - -53.69% -
Total Cost 17,504 21,185 30,411 19,823 37,052 29,517 31,300 -9.22%
-
Net Worth 42,039 43,226 38,705 33,015 39,437 0 36,666 2.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,039 43,226 38,705 33,015 39,437 0 36,666 2.30%
NOSH 400,000 408,181 405,714 355,000 419,999 416,666 36,666 48.87%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.90% 16.54% 3.27% -5.64% -18.29% -13.28% 3.72% -
ROE -0.78% 9.71% 2.66% -3.20% -14.59% 0.00% 3.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.29 6.22 7.75 5.29 7.46 6.25 88.66 -39.60%
EPS -0.08 1.03 0.25 -0.30 -1.37 -0.82 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1051 0.1059 0.0954 0.093 0.0939 0.00 1.00 -31.28%
Adjusted Per Share Value based on latest NOSH - 355,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.19 4.72 5.85 3.49 5.82 4.84 6.04 -10.08%
EPS -0.06 0.78 0.19 -0.20 -1.07 -0.64 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0804 0.072 0.0614 0.0733 0.00 0.0682 2.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.08 0.05 0.05 0.03 0.08 0.12 -
P/RPS 2.10 1.29 0.65 0.95 0.40 1.28 0.14 56.97%
P/EPS -110.43 7.78 19.73 -16.78 -2.19 -9.72 3.66 -
EY -0.91 12.86 5.07 -5.96 -45.67 -10.29 27.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.52 0.54 0.32 0.00 0.12 38.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.07 0.10 0.05 0.05 0.04 0.07 0.13 -
P/RPS 1.63 1.61 0.65 0.95 0.54 1.12 0.15 48.77%
P/EPS -85.89 9.72 19.73 -16.78 -2.92 -8.50 3.97 -
EY -1.16 10.29 5.07 -5.96 -34.26 -11.76 25.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.94 0.52 0.54 0.43 0.00 0.13 31.39%

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