[KPPROP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 155.21%
YoY- 108.15%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 16,142 27,902 31,080 19,656 34,856 16,558 35,570 -12.32%
PBT 1,252 9,170 2,366 590 1,664 -2,668 242 31.47%
Tax -560 -1,058 -620 -100 -7,674 -1,210 -142 25.66%
NP 692 8,112 1,746 490 -6,010 -3,878 100 38.00%
-
NP to SH 692 8,112 1,746 490 -6,010 -3,774 102 37.54%
-
Tax Rate 44.73% 11.54% 26.20% 16.95% 461.18% - 58.68% -
Total Cost 15,450 19,790 29,334 19,166 40,866 20,436 35,470 -12.92%
-
Net Worth 41,999 42,086 36,785 38,097 37,262 43,130 46,092 -1.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 41,999 42,086 36,785 38,097 37,262 43,130 46,092 -1.53%
NOSH 400,000 401,584 396,818 408,333 400,666 40,000 39,230 47.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.29% 29.07% 5.62% 2.49% -17.24% -23.42% 0.28% -
ROE 1.65% 19.27% 4.75% 1.29% -16.13% -8.75% 0.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.04 6.95 7.83 4.81 8.70 41.35 90.67 -40.43%
EPS 0.18 2.02 0.44 0.12 -1.50 -0.94 0.26 -5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1048 0.0927 0.0933 0.093 1.077 1.1749 -33.11%
Adjusted Per Share Value based on latest NOSH - 393,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.00 5.19 5.78 3.65 6.48 3.08 6.61 -12.32%
EPS 0.13 1.51 0.32 0.09 -1.12 -0.70 0.02 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0782 0.0684 0.0708 0.0693 0.0802 0.0857 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.08 0.04 0.05 0.04 0.14 0.09 -
P/RPS 1.98 1.15 0.51 1.04 0.46 0.34 0.10 64.40%
P/EPS 46.24 3.96 9.09 41.67 -2.67 -1.49 34.62 4.93%
EY 2.16 25.25 11.00 2.40 -37.50 -67.31 2.89 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.43 0.54 0.43 0.13 0.08 45.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 26/11/10 20/11/09 27/11/08 28/11/07 30/11/06 -
Price 0.08 0.09 0.05 0.05 0.04 0.08 0.14 -
P/RPS 1.98 1.30 0.64 1.04 0.46 0.19 0.15 53.67%
P/EPS 46.24 4.46 11.36 41.67 -2.67 -0.85 53.85 -2.50%
EY 2.16 22.44 8.80 2.40 -37.50 -117.80 1.86 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.54 0.54 0.43 0.07 0.12 35.98%

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