[KPPROP] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 101.77%
YoY- 61.98%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 183,694 174,766 124,103 113,559 24,230 32,115 7,276 71.23%
PBT 57,540 57,740 42,595 26,279 2,021 -1,795 -5,754 -
Tax -12,931 -13,466 -11,453 -7,059 -675 -428 -3 303.15%
NP 44,609 44,274 31,142 19,220 1,346 -2,223 -5,757 -
-
NP to SH 44,587 44,242 31,127 19,217 1,346 -2,223 -5,757 -
-
Tax Rate 22.47% 23.32% 26.89% 26.86% 33.40% - - -
Total Cost 139,085 130,492 92,961 94,339 22,884 34,338 13,033 48.35%
-
Net Worth 666,174 597,043 485,185 294,675 56,972 52,185 49,420 54.23%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,700 - - - - - - -
Div Payout % 8.30% - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 666,174 597,043 485,185 294,675 56,972 52,185 49,420 54.23%
NOSH 400,142 400,142 400,142 200,142 552,440 552,440 528,000 -4.51%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 24.28% 25.33% 25.09% 16.93% 5.56% -6.92% -79.12% -
ROE 6.69% 7.41% 6.42% 6.52% 2.36% -4.26% -11.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 49.63 44.49 33.25 64.74 4.38 5.98 1.38 81.63%
EPS 12.05 11.26 8.34 10.96 0.24 -0.41 -1.07 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.30 1.68 0.1031 0.0972 0.0936 63.64%
Adjusted Per Share Value based on latest NOSH - 400,142
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.66 30.12 21.39 19.57 4.18 5.54 1.25 71.32%
EPS 7.69 7.63 5.37 3.31 0.23 -0.38 -0.99 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1483 1.0291 0.8363 0.5079 0.0982 0.09 0.0852 54.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.82 0.62 0.785 0.69 0.175 0.21 0.12 -
P/RPS 1.65 1.39 2.36 1.07 3.99 3.51 8.71 -24.20%
P/EPS 6.81 5.50 9.41 6.30 71.84 -50.72 -11.01 -
EY 14.69 18.17 10.62 15.88 1.39 -1.97 -9.09 -
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.60 0.41 1.70 2.16 1.28 -15.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 29/11/22 26/11/21 27/11/20 25/11/19 27/11/18 27/11/17 -
Price 0.785 0.615 0.62 0.65 0.18 0.155 0.115 -
P/RPS 1.58 1.38 1.86 1.00 4.11 2.59 8.35 -24.22%
P/EPS 6.52 5.46 7.43 5.93 73.90 -37.43 -10.55 -
EY 15.35 18.31 13.45 16.86 1.35 -2.67 -9.48 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.48 0.39 1.75 1.59 1.23 -15.73%

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