[KPPROP] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -14.06%
YoY- 308.46%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,359 25,562 27,239 25,384 29,640 29,952 31,229 -22.31%
PBT 131 4,311 4,090 4,501 5,562 1,291 2,160 -84.48%
Tax -28 -301 -277 -302 -676 -459 -456 -84.35%
NP 103 4,010 3,813 4,199 4,886 832 1,704 -84.51%
-
NP to SH 103 4,010 3,813 4,199 4,886 832 1,704 -84.51%
-
Tax Rate 21.37% 6.98% 6.77% 6.71% 12.15% 35.55% 21.11% -
Total Cost 21,256 21,552 23,426 21,185 24,754 29,120 29,525 -19.62%
-
Net Worth 41,999 41,999 42,415 43,226 42,059 38,908 36,184 10.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,999 41,999 42,415 43,226 42,059 38,908 36,184 10.41%
NOSH 400,000 400,000 407,058 408,181 401,326 410,000 382,500 3.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.48% 15.69% 14.00% 16.54% 16.48% 2.78% 5.46% -
ROE 0.25% 9.55% 8.99% 9.71% 11.62% 2.14% 4.71% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.34 6.39 6.69 6.22 7.39 7.31 8.16 -24.56%
EPS 0.03 1.00 0.94 1.03 1.22 0.20 0.45 -83.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.105 0.1042 0.1059 0.1048 0.0949 0.0946 7.18%
Adjusted Per Share Value based on latest NOSH - 408,181
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.68 4.41 4.70 4.38 5.11 5.16 5.38 -22.31%
EPS 0.02 0.69 0.66 0.72 0.84 0.14 0.29 -83.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0724 0.0731 0.0745 0.0725 0.0671 0.0624 10.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.10 0.08 0.08 0.10 0.08 -
P/RPS 1.50 1.41 1.49 1.29 1.08 1.37 0.98 32.71%
P/EPS 310.68 8.98 10.68 7.78 6.57 49.28 17.96 565.40%
EY 0.32 11.14 9.37 12.86 15.22 2.03 5.57 -85.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.96 0.76 0.76 1.05 0.85 -7.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 28/05/12 27/02/12 25/11/11 22/08/11 27/05/11 -
Price 0.08 0.08 0.08 0.10 0.09 0.08 0.12 -
P/RPS 1.50 1.25 1.20 1.61 1.22 1.10 1.47 1.35%
P/EPS 310.68 7.98 8.54 9.72 7.39 39.42 26.94 408.17%
EY 0.32 12.53 11.71 10.29 13.53 2.54 3.71 -80.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.77 0.94 0.86 0.84 1.27 -28.92%

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