[KPPROP] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 34.5%
YoY- -435.97%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 33,376 17,886 7,554 10,268 15,134 28,549 36,342 -1.40%
PBT 664 -897 -2,236 -1,626 946 6,626 3,505 -24.19%
Tax -1,281 -213 -4 -4 -457 -620 -925 5.57%
NP -617 -1,110 -2,240 -1,630 489 6,006 2,580 -
-
NP to SH -617 -1,110 -2,240 -1,644 489 6,006 2,580 -
-
Tax Rate 192.92% - - - 48.31% 9.36% 26.39% -
Total Cost 33,993 18,997 9,794 11,898 14,645 22,542 33,762 0.11%
-
Net Worth 57,393 50,476 50,071 40,768 42,039 42,219 38,458 6.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 57,393 50,476 50,071 40,768 42,039 42,219 38,458 6.89%
NOSH 528,000 528,000 440,000 400,000 400,000 398,672 403,125 4.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -1.85% -6.21% -29.65% -15.88% 3.23% 21.04% 7.10% -
ROE -1.08% -2.20% -4.47% -4.03% 1.16% 14.23% 6.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.32 4.02 1.72 2.58 3.78 7.16 9.02 -5.75%
EPS -0.12 -0.21 -0.51 -0.41 0.12 1.51 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.1134 0.1138 0.1025 0.1051 0.1059 0.0954 2.19%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.75 3.08 1.30 1.77 2.61 4.92 6.26 -1.40%
EPS -0.11 -0.19 -0.39 -0.28 0.08 1.04 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.087 0.0863 0.0703 0.0725 0.0728 0.0663 6.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.09 0.125 0.095 0.085 0.09 0.08 0.05 -
P/RPS 1.42 3.11 5.53 3.29 2.38 1.12 0.55 17.10%
P/EPS -76.98 -50.10 -18.66 -20.56 73.57 5.31 7.81 -
EY -1.30 -2.00 -5.36 -4.86 1.36 18.83 12.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.10 0.83 0.83 0.86 0.76 0.52 8.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 13/02/15 26/02/14 27/02/13 27/02/12 25/02/11 -
Price 0.095 0.11 0.10 0.09 0.07 0.10 0.05 -
P/RPS 1.50 2.74 5.82 3.49 1.85 1.40 0.55 18.18%
P/EPS -81.25 -44.08 -19.64 -21.77 57.22 6.64 7.81 -
EY -1.23 -2.27 -5.09 -4.59 1.75 15.07 12.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.88 0.88 0.67 0.94 0.52 8.94%

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