[KPPROP] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 69.62%
YoY- 507.08%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 291,154 192,381 148,000 103,052 22,021 22,515 28,167 371.17%
PBT 62,242 34,586 21,599 10,328 7,067 3,241 483 2413.98%
Tax -14,921 -8,433 -5,641 -2,049 -2,188 -1,705 -1,441 371.71%
NP 47,321 26,153 15,958 8,279 4,879 1,536 -958 -
-
NP to SH 47,312 26,147 15,954 8,276 4,879 1,536 -958 -
-
Tax Rate 23.97% 24.38% 26.12% 19.84% 30.96% 52.61% 298.34% -
Total Cost 243,833 166,228 132,042 94,773 17,142 20,979 29,125 309.65%
-
Net Worth 354,309 294,675 249,171 207,286 58,006 56,972 55,924 240.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 354,309 294,675 249,171 207,286 58,006 56,972 55,924 240.48%
NOSH 200,142 200,142 200,142 200,142 552,440 552,440 552,440 -49.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.25% 13.59% 10.78% 8.03% 22.16% 6.82% -3.40% -
ROE 13.35% 8.87% 6.40% 3.99% 8.41% 2.70% -1.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 147.09 109.68 96.82 78.92 3.99 4.07 5.11 829.72%
EPS 23.90 14.91 10.44 6.34 0.88 0.28 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.68 1.63 1.5875 0.105 0.1031 0.1015 571.65%
Adjusted Per Share Value based on latest NOSH - 200,142
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 54.13 35.77 27.52 19.16 4.09 4.19 5.24 370.97%
EPS 8.80 4.86 2.97 1.54 0.91 0.29 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6587 0.5479 0.4633 0.3854 0.1078 0.1059 0.104 240.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.78 0.69 0.505 0.445 0.18 0.175 0.185 -
P/RPS 0.53 0.63 0.52 0.56 4.52 4.30 3.62 -72.05%
P/EPS 3.26 4.63 4.84 7.02 20.38 62.96 -106.40 -
EY 30.64 21.60 20.67 14.24 4.91 1.59 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.31 0.28 1.71 1.70 1.82 -61.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 28/08/20 26/06/20 24/02/20 25/11/19 28/08/19 -
Price 1.47 0.65 0.815 0.505 0.81 0.18 0.185 -
P/RPS 1.00 0.59 0.84 0.64 20.32 4.42 3.62 -57.41%
P/EPS 6.15 4.36 7.81 7.97 91.71 64.76 -106.40 -
EY 16.26 22.93 12.81 12.55 1.09 1.54 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.39 0.50 0.32 7.71 1.75 1.82 -41.08%

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