[KPPROP] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 146.73%
YoY- 113.89%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 312,529 192,381 22,515 61,699 21,752 25,749 25,449 51.83%
PBT 103,005 34,586 3,241 2,729 -7,706 -1,494 2,370 87.39%
Tax -27,535 -8,433 -1,705 -1,620 -279 -681 -726 83.19%
NP 75,470 26,153 1,536 1,109 -7,985 -2,175 1,644 89.11%
-
NP to SH 75,448 26,147 1,536 1,109 -7,985 -2,175 1,644 89.10%
-
Tax Rate 26.73% 24.38% 52.61% 59.36% - - 30.63% -
Total Cost 237,059 166,228 20,979 60,590 29,737 27,924 23,805 46.62%
-
Net Worth 485,185 294,675 56,972 52,185 49,420 58,185 51,611 45.22%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 485,185 294,675 56,972 52,185 49,420 58,185 51,611 45.22%
NOSH 400,142 200,142 552,440 552,440 528,000 528,000 440,000 -1.56%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.15% 13.59% 6.82% 1.80% -36.71% -8.45% 6.46% -
ROE 15.55% 8.87% 2.70% 2.13% -16.16% -3.74% 3.19% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 83.74 109.68 4.07 11.49 4.12 4.88 5.78 56.07%
EPS 20.22 14.91 0.28 0.21 -1.51 -0.41 0.37 94.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.68 0.1031 0.0972 0.0936 0.1102 0.1173 49.26%
Adjusted Per Share Value based on latest NOSH - 552,440
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 53.87 33.16 3.88 10.64 3.75 4.44 4.39 51.81%
EPS 13.01 4.51 0.26 0.19 -1.38 -0.37 0.28 89.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8363 0.5079 0.0982 0.09 0.0852 0.1003 0.089 45.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.785 0.69 0.175 0.21 0.12 0.105 0.09 -
P/RPS 0.94 0.63 4.30 1.83 2.91 2.15 1.56 -8.08%
P/EPS 3.88 4.63 62.96 101.67 -7.93 -25.49 24.09 -26.21%
EY 25.75 21.60 1.59 0.98 -12.60 -3.92 4.15 35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 1.70 2.16 1.28 0.95 0.77 -4.06%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 25/11/19 27/11/18 27/11/17 29/11/16 27/11/15 -
Price 0.62 0.65 0.18 0.155 0.115 0.09 0.10 -
P/RPS 0.74 0.59 4.42 1.35 2.79 1.85 1.73 -13.18%
P/EPS 3.07 4.36 64.76 75.04 -7.60 -21.85 26.76 -30.27%
EY 32.61 22.93 1.54 1.33 -13.15 -4.58 3.74 43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 1.75 1.59 1.23 0.82 0.85 -9.07%

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