[KPPROP] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -69.8%
YoY- -87.64%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 27,239 28,549 27,902 24,652 31,229 36,342 31,080 -8.41%
PBT 4,090 6,626 9,170 1,044 2,160 3,505 2,366 43.98%
Tax -277 -620 -1,058 -552 -531 -925 -620 -41.52%
NP 3,813 6,006 8,112 492 1,629 2,580 1,746 68.24%
-
NP to SH 3,813 6,006 8,112 492 1,629 2,580 1,746 68.24%
-
Tax Rate 6.77% 9.36% 11.54% 52.87% 24.58% 26.39% 26.20% -
Total Cost 23,426 22,542 19,790 24,160 29,600 33,762 29,334 -13.91%
-
Net Worth 41,822 42,219 42,086 38,908 37,586 38,458 36,785 8.92%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 41,822 42,219 42,086 38,908 37,586 38,458 36,785 8.92%
NOSH 401,368 398,672 401,584 410,000 397,317 403,125 396,818 0.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.00% 21.04% 29.07% 2.00% 5.22% 7.10% 5.62% -
ROE 9.12% 14.23% 19.27% 1.26% 4.33% 6.71% 4.75% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.79 7.16 6.95 6.01 7.86 9.02 7.83 -9.05%
EPS 0.95 1.51 2.02 0.12 0.41 0.64 0.44 66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.1059 0.1048 0.0949 0.0946 0.0954 0.0927 8.10%
Adjusted Per Share Value based on latest NOSH - 410,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.70 4.92 4.81 4.25 5.38 6.26 5.36 -8.38%
EPS 0.66 1.04 1.40 0.08 0.28 0.44 0.30 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0728 0.0725 0.0671 0.0648 0.0663 0.0634 8.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.10 0.08 0.08 0.10 0.08 0.05 0.04 -
P/RPS 1.47 1.12 1.15 1.66 1.02 0.55 0.51 102.40%
P/EPS 10.53 5.31 3.96 83.33 19.51 7.81 9.09 10.29%
EY 9.50 18.83 25.25 1.20 5.13 12.80 11.00 -9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.76 0.76 1.05 0.85 0.52 0.43 70.73%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 -
Price 0.08 0.10 0.09 0.08 0.12 0.05 0.05 -
P/RPS 1.18 1.40 1.30 1.33 1.53 0.55 0.64 50.30%
P/EPS 8.42 6.64 4.46 66.67 29.27 7.81 11.36 -18.08%
EY 11.88 15.07 22.44 1.50 3.42 12.80 8.80 22.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.94 0.86 0.84 1.27 0.52 0.54 26.65%

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