[KPPROP] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 38.62%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 34,090 32,167 30,740 33,581 36,646 37,883 39,076 -8.67%
PBT 3,323 4,182 4,856 6,409 3,763 5,020 5,737 -30.44%
Tax -1,933 -2,241 -2,336 -2,579 -1,000 -1,149 -1,178 38.99%
NP 1,390 1,941 2,520 3,830 2,763 3,871 4,559 -54.60%
-
NP to SH 1,390 1,941 2,520 3,830 2,763 3,871 4,559 -54.60%
-
Tax Rate 58.17% 53.59% 48.11% 40.24% 26.57% 22.89% 20.53% -
Total Cost 32,700 30,226 28,220 29,751 33,883 34,012 34,517 -3.53%
-
Net Worth 51,420 52,235 53,393 30,009 51,398 51,615 51,000 0.54%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,502 1,502 1,502 -
Div Payout % - - - - 54.37% 38.81% 32.95% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 51,420 52,235 53,393 30,009 51,398 51,615 51,000 0.54%
NOSH 30,070 29,729 30,080 30,009 29,761 29,956 30,000 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.08% 6.03% 8.20% 11.41% 7.54% 10.22% 11.67% -
ROE 2.70% 3.72% 4.72% 12.76% 5.38% 7.50% 8.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.37 108.20 102.19 111.90 123.13 126.46 130.25 -8.81%
EPS 4.62 6.53 8.38 12.76 9.28 12.92 15.20 -54.69%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.71 1.757 1.775 1.00 1.727 1.723 1.70 0.39%
Adjusted Per Share Value based on latest NOSH - 30,009
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.34 5.98 5.72 6.24 6.81 7.04 7.26 -8.61%
EPS 0.26 0.36 0.47 0.71 0.51 0.72 0.85 -54.50%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.28 -
NAPS 0.0956 0.0971 0.0993 0.0558 0.0956 0.096 0.0948 0.56%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.08 0.13 0.16 0.19 0.19 0.20 0.22 -
P/RPS 0.07 0.12 0.16 0.17 0.15 0.16 0.17 -44.56%
P/EPS 1.73 1.99 1.91 1.49 2.05 1.55 1.45 12.45%
EY 57.78 50.22 52.36 67.17 48.86 64.61 69.08 -11.19%
DY 0.00 0.00 0.00 0.00 26.32 25.00 22.73 -
P/NAPS 0.05 0.07 0.09 0.19 0.11 0.12 0.13 -47.02%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 22/08/02 28/05/02 25/02/02 23/11/01 24/08/01 -
Price 0.07 0.12 0.16 0.17 0.17 0.19 0.20 -
P/RPS 0.06 0.11 0.16 0.15 0.14 0.15 0.15 -45.62%
P/EPS 1.51 1.84 1.91 1.33 1.83 1.47 1.32 9.35%
EY 66.04 54.41 52.36 75.07 54.61 68.01 75.98 -8.90%
DY 0.00 0.00 0.00 0.00 29.41 26.32 25.00 -
P/NAPS 0.04 0.07 0.09 0.17 0.10 0.11 0.12 -51.82%

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