[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 2.12%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 367,388 365,120 370,624 342,098 349,532 349,124 270,887 22.50%
PBT 115,080 113,896 121,441 116,576 115,480 110,372 96,098 12.75%
Tax -25,862 -26,700 -29,925 -26,149 -26,932 -23,412 -22,776 8.83%
NP 89,218 87,196 91,516 90,426 88,548 86,960 73,322 13.96%
-
NP to SH 89,174 87,156 91,512 90,356 88,484 86,896 73,285 13.96%
-
Tax Rate 22.47% 23.44% 24.64% 22.43% 23.32% 21.21% 23.70% -
Total Cost 278,170 277,924 279,108 251,672 260,984 262,164 197,565 25.59%
-
Net Worth 666,174 647,669 651,208 624,970 597,043 580,864 558,639 12.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,401 14,803 11,768 5,240 - - - -
Div Payout % 8.30% 16.99% 12.86% 5.80% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 666,174 647,669 651,208 624,970 597,043 580,864 558,639 12.44%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 24.28% 23.88% 24.69% 26.43% 25.33% 24.91% 27.07% -
ROE 13.39% 13.46% 14.05% 14.46% 14.82% 14.96% 13.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 99.27 98.66 94.48 87.03 88.99 88.35 68.37 28.19%
EPS 24.10 23.56 23.33 22.99 22.52 22.00 18.50 19.25%
DPS 2.00 4.00 3.00 1.33 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.66 1.59 1.52 1.47 1.41 17.66%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.33 62.94 63.89 58.97 60.25 60.18 46.69 22.51%
EPS 15.37 15.02 15.77 15.57 15.25 14.98 12.63 13.97%
DPS 1.28 2.55 2.03 0.90 0.00 0.00 0.00 -
NAPS 1.1483 1.1164 1.1225 1.0773 1.0291 1.0012 0.9629 12.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.82 0.605 0.61 0.61 0.62 0.555 0.62 -
P/RPS 0.83 0.61 0.65 0.70 0.70 0.63 0.91 -5.94%
P/EPS 3.40 2.57 2.61 2.65 2.75 2.52 3.35 0.99%
EY 29.38 38.92 38.24 37.68 36.33 39.62 29.83 -1.00%
DY 2.44 6.61 4.92 2.19 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.37 0.38 0.41 0.38 0.44 3.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 -
Price 0.785 0.85 0.60 0.61 0.615 0.635 0.61 -
P/RPS 0.79 0.86 0.64 0.70 0.69 0.72 0.89 -7.63%
P/EPS 3.26 3.61 2.57 2.65 2.73 2.89 3.30 -0.80%
EY 30.69 27.71 38.88 37.68 36.63 34.63 30.32 0.81%
DY 2.55 4.71 5.00 2.19 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.36 0.38 0.40 0.43 0.43 1.54%

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