[KPPROP] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 487.26%
YoY- 2054.4%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 25,562 27,239 25,384 29,640 29,952 31,229 31,439 -12.89%
PBT 4,311 4,090 4,501 5,562 1,291 2,160 1,686 87.09%
Tax -301 -277 -302 -676 -459 -456 -658 -40.65%
NP 4,010 3,813 4,199 4,886 832 1,704 1,028 148.00%
-
NP to SH 4,010 3,813 4,199 4,886 832 1,704 1,028 148.00%
-
Tax Rate 6.98% 6.77% 6.71% 12.15% 35.55% 21.11% 39.03% -
Total Cost 21,552 23,426 21,185 24,754 29,120 29,525 30,411 -20.52%
-
Net Worth 41,999 42,415 43,226 42,059 38,908 36,184 38,705 5.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 41,999 42,415 43,226 42,059 38,908 36,184 38,705 5.60%
NOSH 400,000 407,058 408,181 401,326 410,000 382,500 405,714 -0.94%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.69% 14.00% 16.54% 16.48% 2.78% 5.46% 3.27% -
ROE 9.55% 8.99% 9.71% 11.62% 2.14% 4.71% 2.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.39 6.69 6.22 7.39 7.31 8.16 7.75 -12.08%
EPS 1.00 0.94 1.03 1.22 0.20 0.45 0.25 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1042 0.1059 0.1048 0.0949 0.0946 0.0954 6.60%
Adjusted Per Share Value based on latest NOSH - 401,326
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.41 4.70 4.38 5.11 5.16 5.38 5.42 -12.85%
EPS 0.69 0.66 0.72 0.84 0.14 0.29 0.18 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0731 0.0745 0.0725 0.0671 0.0624 0.0667 5.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.10 0.08 0.08 0.10 0.08 0.05 -
P/RPS 1.41 1.49 1.29 1.08 1.37 0.98 0.65 67.65%
P/EPS 8.98 10.68 7.78 6.57 49.28 17.96 19.73 -40.85%
EY 11.14 9.37 12.86 15.22 2.03 5.57 5.07 69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.76 0.76 1.05 0.85 0.52 39.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 -
Price 0.08 0.08 0.10 0.09 0.08 0.12 0.05 -
P/RPS 1.25 1.20 1.61 1.22 1.10 1.47 0.65 54.70%
P/EPS 7.98 8.54 9.72 7.39 39.42 26.94 19.73 -45.33%
EY 12.53 11.71 10.29 13.53 2.54 3.71 5.07 82.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.94 0.86 0.84 1.27 0.52 28.81%

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