[KPPROP] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 5.17%
YoY- 381.97%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 14,474 17,178 21,359 25,562 27,239 25,384 29,640 -37.96%
PBT 1,181 -171 131 4,311 4,090 4,501 5,562 -64.37%
Tax -625 -155 -28 -301 -277 -302 -676 -5.09%
NP 556 -326 103 4,010 3,813 4,199 4,886 -76.48%
-
NP to SH 556 -326 103 4,010 3,813 4,199 4,886 -76.48%
-
Tax Rate 52.92% - 21.37% 6.98% 6.77% 6.71% 12.15% -
Total Cost 13,918 17,504 21,256 21,552 23,426 21,185 24,754 -31.85%
-
Net Worth 42,199 42,039 41,999 41,999 42,415 43,226 42,059 0.22%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,199 42,039 41,999 41,999 42,415 43,226 42,059 0.22%
NOSH 400,000 400,000 400,000 400,000 407,058 408,181 401,326 -0.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.84% -1.90% 0.48% 15.69% 14.00% 16.54% 16.48% -
ROE 1.32% -0.78% 0.25% 9.55% 8.99% 9.71% 11.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.62 4.29 5.34 6.39 6.69 6.22 7.39 -37.83%
EPS 0.14 -0.08 0.03 1.00 0.94 1.03 1.22 -76.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1051 0.105 0.105 0.1042 0.1059 0.1048 0.44%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.69 3.19 3.97 4.75 5.06 4.72 5.51 -37.97%
EPS 0.10 -0.06 0.02 0.75 0.71 0.78 0.91 -77.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0782 0.0781 0.0781 0.0789 0.0804 0.0782 0.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.07 0.09 0.08 0.09 0.10 0.08 0.08 -
P/RPS 1.93 2.10 1.50 1.41 1.49 1.29 1.08 47.20%
P/EPS 50.36 -110.43 310.68 8.98 10.68 7.78 6.57 288.27%
EY 1.99 -0.91 0.32 11.14 9.37 12.86 15.22 -74.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 0.76 0.86 0.96 0.76 0.76 -8.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 28/08/12 28/05/12 27/02/12 25/11/11 -
Price 0.085 0.07 0.08 0.08 0.08 0.10 0.09 -
P/RPS 2.35 1.63 1.50 1.25 1.20 1.61 1.22 54.75%
P/EPS 61.15 -85.89 310.68 7.98 8.54 9.72 7.39 308.57%
EY 1.64 -1.16 0.32 12.53 11.71 10.29 13.53 -75.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.76 0.76 0.77 0.94 0.86 -3.91%

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