[KPPROP] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 6.07%
YoY- -91.85%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,415 5,666 7,701 11,351 21,412 27,257 13,875 -0.56%
PBT -673 -1,677 -1,220 710 4,970 2,629 223 -
Tax -160 -3 -3 -343 -465 -694 -120 4.90%
NP -833 -1,680 -1,223 367 4,505 1,935 103 -
-
NP to SH -833 -1,680 -1,233 367 4,505 1,935 103 -
-
Tax Rate - - - 48.31% 9.36% 26.40% 53.81% -
Total Cost 14,248 7,346 8,924 10,984 16,907 25,322 13,772 0.56%
-
Net Worth 50,476 50,071 40,768 42,039 42,219 38,458 31,930 7.92%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 50,476 50,071 40,768 42,039 42,219 38,458 31,930 7.92%
NOSH 528,000 440,000 400,000 400,000 398,672 403,125 343,333 7.43%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.21% -29.65% -15.88% 3.23% 21.04% 7.10% 0.74% -
ROE -1.65% -3.36% -3.02% 0.87% 10.67% 5.03% 0.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.01 1.29 1.94 2.84 5.37 6.76 4.04 -4.78%
EPS -0.16 -0.38 -0.31 0.09 1.13 0.48 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1138 0.1025 0.1051 0.1059 0.0954 0.093 3.35%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.49 1.05 1.43 2.11 3.98 5.07 2.58 -0.58%
EPS -0.15 -0.31 -0.23 0.07 0.84 0.36 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0931 0.0758 0.0782 0.0785 0.0715 0.0594 7.90%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.125 0.095 0.085 0.09 0.08 0.05 0.05 -
P/RPS 4.15 7.38 4.39 3.17 1.49 0.74 1.24 22.29%
P/EPS -66.79 -24.88 -27.42 98.09 7.08 10.42 166.67 -
EY -1.50 -4.02 -3.65 1.02 14.13 9.60 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 0.83 0.86 0.76 0.52 0.54 12.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 26/02/14 27/02/13 27/02/12 25/02/11 25/02/10 -
Price 0.11 0.10 0.09 0.07 0.10 0.05 0.05 -
P/RPS 3.65 7.77 4.65 2.47 1.86 0.74 1.24 19.70%
P/EPS -58.78 -26.19 -29.03 76.29 8.85 10.42 166.67 -
EY -1.70 -3.82 -3.44 1.31 11.30 9.60 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 0.88 0.67 0.94 0.52 0.54 10.24%

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