[KPPROP] YoY Cumulative 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- -57.96%
YoY- 103.92%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,351 21,412 27,257 13,875 24,483 16,576 25,747 -12.74%
PBT 710 4,970 2,629 223 1,303 -965 151 29.40%
Tax -343 -465 -694 -120 -3,930 -699 -90 24.95%
NP 367 4,505 1,935 103 -2,627 -1,664 61 34.82%
-
NP to SH 367 4,505 1,935 103 -2,627 -1,637 62 34.46%
-
Tax Rate 48.31% 9.36% 26.40% 53.81% 301.61% - 59.60% -
Total Cost 10,984 16,907 25,322 13,772 27,110 18,240 25,686 -13.19%
-
Net Worth 42,039 42,219 38,458 31,930 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 31,930 37,375 0 45,538 -1.32%
NOSH 400,000 398,672 403,125 343,333 398,030 399,268 38,750 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 0.87% 10.67% 5.03% 0.32% -7.03% 0.00% 0.14% -
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 2.84 5.37 6.76 4.04 6.15 4.15 66.44 -40.84%
EPS 0.09 1.13 0.48 0.03 -0.66 -0.41 0.16 -9.13%
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 1.96 3.69 4.70 2.39 4.22 2.86 4.44 -12.72%
EPS 0.06 0.78 0.33 0.02 -0.45 -0.28 0.01 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0728 0.0663 0.055 0.0644 0.00 0.0785 -1.31%
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 3.17 1.49 0.74 1.24 0.49 1.93 0.18 61.22%
P/EPS 98.09 7.08 10.42 166.67 -4.55 -19.51 75.00 4.57%
EY 1.02 14.13 9.60 0.60 -22.00 -5.13 1.33 -4.32%
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 2.47 1.86 0.74 1.24 0.65 1.69 0.20 51.97%
P/EPS 76.29 8.85 10.42 166.67 -6.06 -17.07 81.25 -1.04%
EY 1.31 11.30 9.60 0.60 -16.50 -5.86 1.23 1.05%
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