[KPPROP] QoQ 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- -0.43%
YoY- 275.46%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
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 70,783 56,280 67,823 79,723 108,703 56,836 56,723 15.86%
PBT 25,850 21,424 21,171 31,097 29,313 14,523 11,756 68.85%
Tax -4,869 -5,709 -5,744 -8,978 -7,104 -3,423 -3,636 21.42%
NP 20,981 15,715 15,427 22,119 22,209 11,100 8,120 87.97%
-
NP to SH 20,965 15,704 15,427 22,111 22,206 11,098 8,119 87.89%
-
Tax Rate 18.84% 26.65% 27.13% 28.87% 24.23% 23.57% 30.93% -
Total Cost 49,802 40,565 52,396 57,604 86,494 45,736 48,603 1.63%
-
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 29.64% 27.92% 22.75% 27.74% 20.43% 19.53% 14.32% -
ROE 4.00% 3.24% 3.39% 7.47% 6.27% 3.77% 3.26% -
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 18.38 15.08 18.79 37.45 54.92 32.40 37.11 -37.32%
EPS 5.44 4.21 4.27 10.39 11.22 6.33 5.31 1.62%
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 13.16 10.46 12.61 14.82 20.21 10.57 10.55 15.83%
EPS 3.90 2.92 2.87 4.11 4.13 2.06 1.51 87.92%
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 3.51 5.21 4.26 3.23 1.42 2.13 1.36 87.82%
P/EPS 11.85 18.66 18.72 11.65 6.95 10.91 9.51 15.74%
EY 8.44 5.36 5.34 8.58 14.38 9.17 10.52 -13.62%
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 3.67 4.11 4.74 2.43 2.68 2.01 2.20 40.52%
P/EPS 12.40 14.73 20.82 8.76 13.10 10.27 15.34 -13.19%
EY 8.07 6.79 4.80 11.41 7.63 9.73 6.52 15.23%
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