[KPPROP] YoY Cumulative 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- 410.42%
YoY- 108.15%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,071 13,951 15,540 9,828 17,428 8,279 17,785 -12.32%
PBT 626 4,585 1,183 295 832 -1,334 121 31.47%
Tax -280 -529 -310 -50 -3,837 -605 -71 25.66%
NP 346 4,056 873 245 -3,005 -1,939 50 38.00%
-
NP to SH 346 4,056 873 245 -3,005 -1,887 51 37.54%
-
Tax Rate 44.73% 11.54% 26.20% 16.95% 461.18% - 58.68% -
Total Cost 7,725 9,895 14,667 9,583 20,433 10,218 17,735 -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 0.82% 9.64% 2.37% 0.64% -8.06% -4.38% 0.11% -
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 2.02 3.47 3.92 2.41 4.35 20.67 45.33 -40.42%
EPS 0.09 1.01 0.22 0.06 -0.75 -0.47 0.13 -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 1.39 2.40 2.68 1.69 3.00 1.43 3.07 -12.36%
EPS 0.06 0.70 0.15 0.04 -0.52 -0.33 0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0725 0.0634 0.0657 0.0642 0.0743 0.0794 -1.52%
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 3.96 2.30 1.02 2.08 0.92 0.68 0.20 64.40%
P/EPS 92.49 7.92 18.18 83.33 -5.33 -2.97 69.23 4.94%
EY 1.08 12.63 5.50 1.20 -18.75 -33.66 1.44 -4.67%
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 3.96 2.59 1.28 2.08 0.92 0.39 0.31 52.83%
P/EPS 92.49 8.91 22.73 83.33 -5.33 -1.70 107.69 -2.50%
EY 1.08 11.22 4.40 1.20 -18.75 -58.90 0.93 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