[KPPROP] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -360.78%
YoY- 47.39%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 274,609 291,154 22,021 57,698 29,985 29,186 26,677 47.43%
PBT 99,542 62,242 7,067 -1,139 -5,401 235 3 465.96%
Tax -25,300 -14,921 -2,188 -1,753 -96 -1,147 -441 96.26%
NP 74,242 47,321 4,879 -2,892 -5,497 -912 -438 -
-
NP to SH 74,207 47,312 4,879 -2,892 -5,497 -912 -438 -
-
Tax Rate 25.42% 23.97% 30.96% - - 488.09% 14,700.00% -
Total Cost 200,367 243,833 17,142 60,590 35,482 30,098 27,115 39.52%
-
Net Worth 523,738 354,309 58,006 50,468 52,009 57,393 59,665 43.57%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 523,738 354,309 58,006 50,468 52,009 57,393 59,665 43.57%
NOSH 400,142 200,142 552,440 552,440 528,100 528,000 528,000 -4.51%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 27.04% 16.25% 22.16% -5.01% -18.33% -3.12% -1.64% -
ROE 14.17% 13.35% 8.41% -5.73% -10.57% -1.59% -0.73% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 71.31 147.09 3.99 10.64 5.68 5.53 5.07 55.30%
EPS 19.27 23.90 0.88 -0.53 -1.04 -0.17 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.79 0.105 0.0931 0.0985 0.1087 0.1134 51.23%
Adjusted Per Share Value based on latest NOSH - 552,440
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 51.05 54.13 4.09 10.73 5.57 5.43 4.96 47.43%
EPS 13.80 8.80 0.91 -0.54 -1.02 -0.17 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9737 0.6587 0.1078 0.0938 0.0967 0.1067 0.1109 43.58%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.645 0.78 0.18 0.145 0.115 0.09 0.125 -
P/RPS 0.90 0.53 4.52 1.36 2.03 1.63 2.47 -15.47%
P/EPS 3.35 3.26 20.38 -27.18 -11.05 -52.11 -150.16 -
EY 29.88 30.64 4.91 -3.68 -9.05 -1.92 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 1.71 1.56 1.17 0.83 1.10 -13.20%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 24/02/20 28/02/19 28/02/18 27/02/17 26/02/16 -
Price 0.675 1.47 0.81 0.17 0.10 0.095 0.11 -
P/RPS 0.95 1.00 20.32 1.60 1.76 1.72 2.17 -12.85%
P/EPS 3.50 6.15 91.71 -31.87 -9.61 -55.00 -132.14 -
EY 28.55 16.26 1.09 -3.14 -10.41 -1.82 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.82 7.71 1.83 1.02 0.87 0.97 -10.44%

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