[KPPROP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -71.97%
YoY- 103.92%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,134 28,549 36,342 18,500 32,644 22,101 34,329 -12.74%
PBT 946 6,626 3,505 297 1,737 -1,286 201 29.42%
Tax -457 -620 -925 -160 -5,239 -932 -120 24.93%
NP 489 6,006 2,580 137 -3,502 -2,218 81 34.90%
-
NP to SH 489 6,006 2,580 137 -3,502 -2,182 82 34.62%
-
Tax Rate 48.31% 9.36% 26.39% 53.87% 301.61% - 59.70% -
Total Cost 14,645 22,542 33,762 18,362 36,146 24,319 34,248 -13.19%
-
Net Worth 42,039 42,219 38,458 31,929 37,375 0 45,538 -1.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 42,039 42,219 38,458 31,929 37,375 0 45,538 -1.32%
NOSH 400,000 398,672 403,125 343,332 398,030 399,268 38,749 47.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.23% 21.04% 7.10% 0.74% -10.73% -10.04% 0.24% -
ROE 1.16% 14.23% 6.71% 0.43% -9.37% 0.00% 0.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.78 7.16 9.02 5.39 8.20 5.54 88.59 -40.85%
EPS 0.12 1.51 0.64 0.04 -0.88 -0.55 0.21 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1051 0.1059 0.0954 0.093 0.0939 0.00 1.1752 -33.10%
Adjusted Per Share Value based on latest NOSH - 355,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.81 5.31 6.76 3.44 6.07 4.11 6.38 -12.76%
EPS 0.09 1.12 0.48 0.03 -0.65 -0.41 0.02 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0785 0.0715 0.0594 0.0695 0.00 0.0847 -1.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.08 0.05 0.05 0.03 0.08 0.12 -
P/RPS 2.38 1.12 0.55 0.93 0.37 1.45 0.14 60.28%
P/EPS 73.57 5.31 7.81 125.00 -3.41 -14.63 56.25 4.57%
EY 1.36 18.83 12.80 0.80 -29.33 -6.83 1.78 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.52 0.54 0.32 0.00 0.10 43.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.07 0.10 0.05 0.05 0.04 0.07 0.13 -
P/RPS 1.85 1.40 0.55 0.93 0.49 1.26 0.15 51.94%
P/EPS 57.22 6.64 7.81 125.00 -4.55 -12.80 60.94 -1.04%
EY 1.75 15.07 12.80 0.80 -22.00 -7.81 1.64 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.94 0.52 0.54 0.43 0.00 0.11 35.10%

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