[KPPROP] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 2.49%
YoY- -178.83%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 33,400 32,687 40,976 40,027 32,167 37,883 43,581 -4.33%
PBT 826 -1,881 -2,046 -2,297 4,182 5,020 8,082 -31.61%
Tax 248 -380 -577 767 -2,241 -1,149 -2,100 -
NP 1,074 -2,261 -2,623 -1,530 1,941 3,871 5,982 -24.88%
-
NP to SH 1,067 -2,261 -2,623 -1,530 1,941 3,871 5,982 -24.96%
-
Tax Rate -30.02% - - - 53.59% 22.89% 25.98% -
Total Cost 32,326 34,948 43,599 41,557 30,226 34,012 37,599 -2.48%
-
Net Worth 46,996 45,163 46,610 49,421 52,235 51,615 49,152 -0.74%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 1,502 2,377 -
Div Payout % - - - - - 38.81% 39.74% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 46,996 45,163 46,610 49,421 52,235 51,615 49,152 -0.74%
NOSH 40,000 40,000 39,855 39,473 29,729 29,956 29,934 4.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.22% -6.92% -6.40% -3.82% 6.03% 10.22% 13.73% -
ROE 2.27% -5.01% -5.63% -3.10% 3.72% 7.50% 12.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.50 81.72 102.81 101.40 108.20 126.46 145.59 -8.84%
EPS 2.67 -5.65 -6.58 -3.88 6.53 12.92 19.98 -28.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.00 -
NAPS 1.1749 1.1291 1.1695 1.252 1.757 1.723 1.642 -5.42%
Adjusted Per Share Value based on latest NOSH - 39,473
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.21 6.08 7.62 7.44 5.98 7.04 8.10 -4.32%
EPS 0.20 -0.42 -0.49 -0.28 0.36 0.72 1.11 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.44 -
NAPS 0.0874 0.084 0.0867 0.0919 0.0971 0.096 0.0914 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.09 0.08 0.05 0.07 0.13 0.20 0.27 -
P/RPS 0.11 0.10 0.05 0.07 0.12 0.16 0.19 -8.70%
P/EPS 3.37 -1.42 -0.76 -1.81 1.99 1.55 1.35 16.46%
EY 29.64 -70.66 -131.63 -55.37 50.22 64.61 74.01 -14.13%
DY 0.00 0.00 0.00 0.00 0.00 25.00 29.63 -
P/NAPS 0.08 0.07 0.04 0.06 0.07 0.12 0.16 -10.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 23/11/01 22/11/00 -
Price 0.14 0.07 0.06 0.08 0.12 0.19 0.25 -
P/RPS 0.17 0.09 0.06 0.08 0.11 0.15 0.17 0.00%
P/EPS 5.25 -1.24 -0.91 -2.06 1.84 1.47 1.25 27.00%
EY 19.05 -80.75 -109.69 -48.45 54.41 68.01 79.93 -21.25%
DY 0.00 0.00 0.00 0.00 0.00 26.32 32.00 -
P/NAPS 0.12 0.06 0.05 0.06 0.07 0.11 0.15 -3.64%

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