[KPPROP] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 65.76%
YoY- 293.86%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 25,384 29,640 29,952 31,229 31,439 23,769 21,061 13.21%
PBT 4,501 5,562 1,291 2,160 1,686 168 336 461.38%
Tax -302 -676 -459 -456 -658 -418 -268 8.26%
NP 4,199 4,886 832 1,704 1,028 -250 68 1450.58%
-
NP to SH 4,199 4,886 832 1,704 1,028 -250 68 1450.58%
-
Tax Rate 6.71% 12.15% 35.55% 21.11% 39.03% 248.81% 79.76% -
Total Cost 21,185 24,754 29,120 29,525 30,411 24,019 20,993 0.60%
-
Net Worth 43,226 42,059 38,908 36,184 38,705 37,388 37,014 10.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,226 42,059 38,908 36,184 38,705 37,388 37,014 10.86%
NOSH 408,181 401,326 410,000 382,500 405,714 403,333 398,000 1.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.54% 16.48% 2.78% 5.46% 3.27% -1.05% 0.32% -
ROE 9.71% 11.62% 2.14% 4.71% 2.66% -0.67% 0.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.22 7.39 7.31 8.16 7.75 5.89 5.29 11.36%
EPS 1.03 1.22 0.20 0.45 0.25 -0.06 0.02 1274.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1048 0.0949 0.0946 0.0954 0.0927 0.093 9.01%
Adjusted Per Share Value based on latest NOSH - 382,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.72 5.51 5.57 5.81 5.85 4.42 3.92 13.14%
EPS 0.78 0.91 0.15 0.32 0.19 -0.05 0.01 1711.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0782 0.0723 0.0673 0.072 0.0695 0.0688 10.91%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.08 0.10 0.08 0.05 0.04 0.04 -
P/RPS 1.29 1.08 1.37 0.98 0.65 0.68 0.76 42.15%
P/EPS 7.78 6.57 49.28 17.96 19.73 -64.53 234.12 -89.59%
EY 12.86 15.22 2.03 5.57 5.07 -1.55 0.43 857.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 1.05 0.85 0.52 0.43 0.43 46.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 25/08/10 -
Price 0.10 0.09 0.08 0.12 0.05 0.05 0.05 -
P/RPS 1.61 1.22 1.10 1.47 0.65 0.85 0.94 43.01%
P/EPS 9.72 7.39 39.42 26.94 19.73 -80.67 292.65 -89.60%
EY 10.29 13.53 2.54 3.71 5.07 -1.24 0.34 865.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.84 1.27 0.52 0.54 0.54 44.56%

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