[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 43.7%
YoY- 1635.36%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 248,206 271,292 301,985 296,349 227,118 226,892 214,079 10.35%
PBT 85,190 84,684 86,689 74,122 52,558 47,024 27,748 111.09%
Tax -22,906 -22,976 -23,141 -18,884 -14,118 -14,544 -6,620 128.59%
NP 62,284 61,708 63,548 55,238 38,440 32,480 21,128 105.45%
-
NP to SH 62,254 61,708 63,534 55,230 38,434 32,476 21,125 105.41%
-
Tax Rate 26.89% 27.13% 26.69% 25.48% 26.86% 30.93% 23.86% -
Total Cost 185,922 209,584 238,437 241,110 188,678 194,412 192,951 -2.44%
-
Net Worth 485,185 454,814 295,905 354,309 294,675 249,171 207,286 76.19%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 485,185 454,814 295,905 354,309 294,675 249,171 207,286 76.19%
NOSH 400,142 400,142 350,142 200,142 200,142 200,142 200,142 58.63%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 25.09% 22.75% 21.04% 18.64% 16.93% 14.32% 9.87% -
ROE 12.83% 13.57% 21.47% 15.59% 13.04% 13.03% 10.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.50 75.16 141.86 149.72 129.48 148.43 163.95 -45.17%
EPS 16.68 17.08 29.84 27.91 21.92 21.24 16.18 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.26 1.39 1.79 1.68 1.63 1.5875 -12.46%
Adjusted Per Share Value based on latest NOSH - 200,142
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.78 46.76 52.05 51.08 39.15 39.11 36.90 10.34%
EPS 10.73 10.64 10.95 9.52 6.62 5.60 3.64 105.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8363 0.784 0.5101 0.6107 0.5079 0.4295 0.3573 76.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.785 0.80 1.21 0.78 0.69 0.505 0.445 -
P/RPS 1.18 1.06 0.85 0.52 0.53 0.34 0.27 167.06%
P/EPS 4.71 4.68 4.05 2.80 3.15 2.38 2.75 43.10%
EY 21.25 21.37 24.67 35.77 31.76 42.07 36.36 -30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.87 0.44 0.41 0.31 0.28 66.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 26/06/20 -
Price 0.62 0.89 0.91 1.47 0.65 0.815 0.505 -
P/RPS 0.93 1.18 0.64 0.98 0.50 0.55 0.31 107.86%
P/EPS 3.72 5.21 3.05 5.27 2.97 3.84 3.12 12.42%
EY 26.90 19.21 32.80 18.98 33.71 26.07 32.04 -10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.65 0.82 0.39 0.50 0.32 31.00%

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