[KPPROP] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 15.03%
YoY- 200.75%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 259,848 248,206 271,292 301,985 296,349 227,118 226,892 9.43%
PBT 91,260 85,190 84,684 86,689 74,122 52,558 47,024 55.39%
Tax -21,762 -22,906 -22,976 -23,141 -18,884 -14,118 -14,544 30.72%
NP 69,497 62,284 61,708 63,548 55,238 38,440 32,480 65.81%
-
NP to SH 69,456 62,254 61,708 63,534 55,230 38,434 32,476 65.76%
-
Tax Rate 23.85% 26.89% 27.13% 26.69% 25.48% 26.86% 30.93% -
Total Cost 190,350 185,922 209,584 238,437 241,110 188,678 194,412 -1.39%
-
Net Worth 523,738 485,185 454,814 295,905 354,309 294,675 249,171 63.86%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 523,738 485,185 454,814 295,905 354,309 294,675 249,171 63.86%
NOSH 400,142 400,142 400,142 350,142 200,142 200,142 200,142 58.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 26.75% 25.09% 22.75% 21.04% 18.64% 16.93% 14.32% -
ROE 13.26% 12.83% 13.57% 21.47% 15.59% 13.04% 13.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 67.48 66.50 75.16 141.86 149.72 129.48 148.43 -40.79%
EPS 18.04 16.68 17.08 29.84 27.91 21.92 21.24 -10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.30 1.26 1.39 1.79 1.68 1.63 -11.34%
Adjusted Per Share Value based on latest NOSH - 350,142
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.31 46.15 50.44 56.14 55.10 42.23 42.18 9.44%
EPS 12.91 11.57 11.47 11.81 10.27 7.15 6.04 65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9737 0.902 0.8456 0.5501 0.6587 0.5479 0.4633 63.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.645 0.785 0.80 1.21 0.78 0.69 0.505 -
P/RPS 0.96 1.18 1.06 0.85 0.52 0.53 0.34 99.39%
P/EPS 3.58 4.71 4.68 4.05 2.80 3.15 2.38 31.18%
EY 27.96 21.25 21.37 24.67 35.77 31.76 42.07 -23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.63 0.87 0.44 0.41 0.31 31.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 25/08/21 28/05/21 24/02/21 27/11/20 28/08/20 -
Price 0.675 0.62 0.89 0.91 1.47 0.65 0.815 -
P/RPS 1.00 0.93 1.18 0.64 0.98 0.50 0.55 48.80%
P/EPS 3.74 3.72 5.21 3.05 5.27 2.97 3.84 -1.73%
EY 26.72 26.90 19.21 32.80 18.98 33.71 26.07 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.71 0.65 0.82 0.39 0.50 0.00%

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