[KPPROP] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 8.56%
YoY- 14.52%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 374,623 370,624 332,575 321,550 290,345 270,887 274,609 23.07%
PBT 122,322 121,441 115,085 111,243 102,520 96,098 99,542 14.77%
Tax -30,747 -29,925 -26,066 -24,789 -22,885 -22,776 -25,300 13.92%
NP 91,575 91,516 89,019 86,454 79,635 73,322 74,242 15.05%
-
NP to SH 91,577 91,512 88,960 86,400 79,586 73,289 74,207 15.09%
-
Tax Rate 25.14% 24.64% 22.65% 22.28% 22.32% 23.70% 25.42% -
Total Cost 283,048 279,108 243,556 235,096 210,710 197,565 200,367 25.97%
-
Net Worth 647,669 651,208 624,970 597,043 580,864 558,639 523,738 15.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,546 7,845 - - - - - -
Div Payout % 12.61% 8.57% - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 647,669 651,208 624,970 597,043 580,864 558,639 523,738 15.25%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 24.44% 24.69% 26.77% 26.89% 27.43% 27.07% 27.04% -
ROE 14.14% 14.05% 14.23% 14.47% 13.70% 13.12% 14.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 101.22 94.48 84.61 81.86 73.48 68.37 71.31 26.38%
EPS 24.74 23.33 22.63 22.00 20.14 18.50 19.27 18.18%
DPS 3.12 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.66 1.59 1.52 1.47 1.41 1.36 18.35%
Adjusted Per Share Value based on latest NOSH - 400,142
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 64.57 63.89 57.33 55.43 50.05 46.69 47.33 23.07%
EPS 15.79 15.77 15.33 14.89 13.72 12.63 12.79 15.12%
DPS 1.99 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1164 1.1225 1.0773 1.0291 1.0012 0.9629 0.9028 15.25%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.605 0.61 0.61 0.62 0.555 0.62 0.645 -
P/RPS 0.60 0.65 0.72 0.76 0.76 0.91 0.90 -23.74%
P/EPS 2.45 2.61 2.70 2.82 2.76 3.35 3.35 -18.87%
EY 40.90 38.24 37.10 35.48 36.29 29.84 29.88 23.35%
DY 5.16 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.38 0.41 0.38 0.44 0.47 -17.88%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 27/05/22 24/02/22 -
Price 0.85 0.60 0.61 0.615 0.635 0.61 0.675 -
P/RPS 0.84 0.64 0.72 0.75 0.86 0.89 0.95 -7.89%
P/EPS 3.44 2.57 2.70 2.80 3.15 3.30 3.50 -1.14%
EY 29.11 38.88 37.10 35.77 31.72 30.32 28.55 1.30%
DY 3.67 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.38 0.40 0.43 0.43 0.50 -1.34%

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