[KPPROP] QoQ 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- 100.09%
YoY- 2033.14%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
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 56,280 67,823 79,723 108,703 56,836 56,723 68,892 -12.60%
PBT 21,424 21,171 31,097 29,313 14,523 11,756 6,650 117.97%
Tax -5,709 -5,744 -8,978 -7,104 -3,423 -3,636 -758 283.76%
NP 15,715 15,427 22,119 22,209 11,100 8,120 5,892 92.20%
-
NP to SH 15,704 15,427 22,111 22,206 11,098 8,119 5,889 92.18%
-
Tax Rate 26.65% 27.13% 28.87% 24.23% 23.57% 30.93% 11.40% -
Total Cost 40,565 52,396 57,604 86,494 45,736 48,603 63,000 -25.41%
-
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 27.92% 22.75% 27.74% 20.43% 19.53% 14.32% 8.55% -
ROE 3.24% 3.39% 7.47% 6.27% 3.77% 3.26% 2.84% -
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 15.08 18.79 37.45 54.92 32.40 37.11 52.76 -56.57%
EPS 4.21 4.27 10.39 11.22 6.33 5.31 4.51 -4.48%
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 9.70 11.69 13.74 18.74 9.80 9.78 11.88 -12.63%
EPS 2.71 2.66 3.81 3.83 1.91 1.40 1.02 91.71%
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 5.21 4.26 3.23 1.42 2.13 1.36 0.84 237.20%
P/EPS 18.66 18.72 11.65 6.95 10.91 9.51 9.87 52.83%
EY 5.36 5.34 8.58 14.38 9.17 10.52 10.14 -34.59%
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 4.11 4.74 2.43 2.68 2.01 2.20 0.96 163.42%
P/EPS 14.73 20.82 8.76 13.10 10.27 15.34 11.20 20.01%
EY 6.79 4.80 11.41 7.63 9.73 6.52 8.93 -16.67%
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