[KPPROP] YoY TTM 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- 6.5%
YoY- 188.55%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 379,552 321,550 312,529 192,381 22,515 61,699 21,752 61.01%
PBT 121,241 111,243 103,005 34,586 3,241 2,729 -7,706 -
Tax -29,390 -24,789 -27,535 -8,433 -1,705 -1,620 -279 117.24%
NP 91,851 86,454 75,470 26,153 1,536 1,109 -7,985 -
-
NP to SH 91,857 86,400 75,448 26,147 1,536 1,109 -7,985 -
-
Tax Rate 24.24% 22.28% 26.73% 24.38% 52.61% 59.36% - -
Total Cost 287,701 235,096 237,059 166,228 20,979 60,590 29,737 45.94%
-
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 11,546 - - - - - - -
Div Payout % 12.57% - - - - - - -
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 24.20% 26.89% 24.15% 13.59% 6.82% 1.80% -36.71% -
ROE 13.79% 14.47% 15.55% 8.87% 2.70% 2.13% -16.16% -
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 102.55 81.86 83.74 109.68 4.07 11.49 4.12 70.83%
EPS 24.82 22.00 20.22 14.91 0.28 0.21 -1.51 -
DPS 3.12 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 65.42 55.43 53.87 33.16 3.88 10.64 3.75 61.00%
EPS 15.83 14.89 13.01 4.51 0.26 0.19 -1.38 -
DPS 1.99 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 0.80 0.76 0.94 0.63 4.30 1.83 2.91 -19.35%
P/EPS 3.30 2.82 3.88 4.63 62.96 101.67 -7.93 -
EY 30.27 35.48 25.75 21.60 1.59 0.98 -12.60 -
DY 3.80 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 0.80 0.615 0.62 0.65 0.18 0.155 0.115 -
P/RPS 0.78 0.75 0.74 0.59 4.42 1.35 2.79 -19.12%
P/EPS 3.22 2.80 3.07 4.36 64.76 75.04 -7.60 -
EY 31.02 35.77 32.61 22.93 1.54 1.33 -13.15 -
DY 3.90 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