[KPPROP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -15.81%
YoY- 285.32%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,412 13,951 6,163 31,229 27,257 15,540 7,440 101.93%
PBT 4,970 4,585 261 2,160 2,629 1,183 1,130 167.71%
Tax -465 -529 -138 -531 -694 -310 -135 127.56%
NP 4,505 4,056 123 1,629 1,935 873 995 172.93%
-
NP to SH 4,505 4,056 123 1,629 1,935 873 995 172.93%
-
Tax Rate 9.36% 11.54% 52.87% 24.58% 26.40% 26.20% 11.95% -
Total Cost 16,907 9,895 6,040 29,600 25,322 14,667 6,445 89.87%
-
Net Worth 42,219 42,086 38,908 37,586 38,458 36,785 37,014 9.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 42,219 42,086 38,908 37,586 38,458 36,785 37,014 9.14%
NOSH 398,672 401,584 410,000 397,317 403,125 396,818 398,000 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 21.04% 29.07% 2.00% 5.22% 7.10% 5.62% 13.37% -
ROE 10.67% 9.64% 0.32% 4.33% 5.03% 2.37% 2.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.37 3.47 1.50 7.86 6.76 3.92 1.87 101.64%
EPS 1.13 1.01 0.03 0.41 0.48 0.22 0.25 172.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1048 0.0949 0.0946 0.0954 0.0927 0.093 9.01%
Adjusted Per Share Value based on latest NOSH - 382,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.98 2.59 1.15 5.81 5.07 2.89 1.38 102.22%
EPS 0.84 0.75 0.02 0.30 0.36 0.16 0.18 178.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0782 0.0723 0.0699 0.0715 0.0684 0.0688 9.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.08 0.10 0.08 0.05 0.04 0.04 -
P/RPS 1.49 2.30 6.65 1.02 0.74 1.02 2.14 -21.39%
P/EPS 7.08 7.92 333.33 19.51 10.42 18.18 16.00 -41.84%
EY 14.13 12.63 0.30 5.13 9.60 5.50 6.25 72.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 1.05 0.85 0.52 0.43 0.43 46.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 25/08/10 -
Price 0.10 0.09 0.08 0.12 0.05 0.05 0.05 -
P/RPS 1.86 2.59 5.32 1.53 0.74 1.28 2.67 -21.36%
P/EPS 8.85 8.91 266.67 29.27 10.42 22.73 20.00 -41.84%
EY 11.30 11.22 0.38 3.42 9.60 4.40 5.00 71.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.84 1.27 0.52 0.54 0.54 44.56%

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