[KPPROP] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 18.57%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 370,624 342,098 349,532 349,124 270,887 259,848 248,206 30.67%
PBT 121,441 116,576 115,480 110,372 96,098 91,260 85,190 26.69%
Tax -29,925 -26,149 -26,932 -23,412 -22,776 -21,762 -22,906 19.52%
NP 91,516 90,426 88,548 86,960 73,322 69,497 62,284 29.27%
-
NP to SH 91,512 90,356 88,484 86,896 73,285 69,456 62,254 29.31%
-
Tax Rate 24.64% 22.43% 23.32% 21.21% 23.70% 23.85% 26.89% -
Total Cost 279,108 251,672 260,984 262,164 197,565 190,350 185,922 31.14%
-
Net Worth 651,208 624,970 597,043 580,864 558,639 523,738 485,185 21.69%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 11,768 5,240 - - - - - -
Div Payout % 12.86% 5.80% - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 651,208 624,970 597,043 580,864 558,639 523,738 485,185 21.69%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 24.69% 26.43% 25.33% 24.91% 27.07% 26.75% 25.09% -
ROE 14.05% 14.46% 14.82% 14.96% 13.12% 13.26% 12.83% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 94.48 87.03 88.99 88.35 68.37 67.48 66.50 26.40%
EPS 23.33 22.99 22.52 22.00 18.50 18.04 16.68 25.09%
DPS 3.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.59 1.52 1.47 1.41 1.36 1.30 17.71%
Adjusted Per Share Value based on latest NOSH - 400,142
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 63.89 58.97 60.25 60.18 46.69 44.79 42.78 30.68%
EPS 15.77 15.57 15.25 14.98 12.63 11.97 10.73 29.29%
DPS 2.03 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1225 1.0773 1.0291 1.0012 0.9629 0.9028 0.8363 21.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.61 0.61 0.62 0.555 0.62 0.645 0.785 -
P/RPS 0.65 0.70 0.70 0.63 0.91 0.96 1.18 -32.82%
P/EPS 2.61 2.65 2.75 2.52 3.35 3.58 4.71 -32.55%
EY 38.24 37.68 36.33 39.62 29.83 27.96 21.25 47.99%
DY 4.92 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.38 0.44 0.47 0.60 -27.57%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 24/02/22 26/11/21 -
Price 0.60 0.61 0.615 0.635 0.61 0.675 0.62 -
P/RPS 0.64 0.70 0.69 0.72 0.89 1.00 0.93 -22.07%
P/EPS 2.57 2.65 2.73 2.89 3.30 3.74 3.72 -21.86%
EY 38.88 37.68 36.63 34.63 30.32 26.72 26.90 27.86%
DY 5.00 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.40 0.43 0.43 0.50 0.48 -17.46%

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