[KPPROP] QoQ Cumulative 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- 115.55%
YoY- 1635.36%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 124,103 67,823 301,985 222,262 113,559 56,723 214,079 -30.45%
PBT 42,595 21,171 86,689 55,592 26,279 11,756 27,748 33.03%
Tax -11,453 -5,744 -23,141 -14,163 -7,059 -3,636 -6,620 44.06%
NP 31,142 15,427 63,548 41,429 19,220 8,120 21,128 29.48%
-
NP to SH 31,127 15,427 63,534 41,423 19,217 8,119 21,125 29.45%
-
Tax Rate 26.89% 27.13% 26.69% 25.48% 26.86% 30.93% 23.86% -
Total Cost 92,961 52,396 238,437 180,833 94,339 48,603 192,951 -38.51%
-
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 6.42% 3.39% 21.47% 11.69% 6.52% 3.26% 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 33.25 18.79 141.86 112.29 64.74 37.11 163.95 -65.44%
EPS 8.34 4.27 29.84 20.93 10.96 5.31 16.18 -35.68%
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 21.39 11.69 52.05 38.31 19.57 9.78 36.90 -30.45%
EPS 5.37 2.66 10.95 7.14 3.31 1.40 3.64 29.56%
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 2.36 4.26 0.85 0.69 1.07 1.36 0.27 323.76%
P/EPS 9.41 18.72 4.05 3.73 6.30 9.51 2.75 126.90%
EY 10.62 5.34 24.67 26.83 15.88 10.52 36.36 -55.94%
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 1.86 4.74 0.64 1.31 1.00 2.20 0.31 229.83%
P/EPS 7.43 20.82 3.05 7.02 5.93 15.34 3.12 78.23%
EY 13.45 4.80 32.80 14.24 16.86 6.52 32.04 -43.90%
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