[KPPROP] YoY TTM 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- -416.5%
YoY- -107.76%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 26,677 9,701 10,936 17,178 25,384 31,439 18,765 6.03%
PBT 3 -2,268 -695 -171 4,501 1,686 -577 -
Tax -441 8 -350 -155 -302 -658 -481 -1.43%
NP -438 -2,260 -1,045 -326 4,199 1,028 -1,058 -13.66%
-
NP to SH -438 -2,260 -1,045 -326 4,199 1,028 -1,058 -13.66%
-
Tax Rate 14,700.00% - - - 6.71% 39.03% - -
Total Cost 27,115 11,961 11,981 17,504 21,185 30,411 19,823 5.35%
-
Net Worth 59,665 50,071 0 42,039 43,226 38,705 33,015 10.36%
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 59,665 50,071 0 42,039 43,226 38,705 33,015 10.36%
NOSH 528,000 440,000 400,000 400,000 408,181 405,714 355,000 6.83%
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 -1.64% -23.30% -9.56% -1.90% 16.54% 3.27% -5.64% -
ROE -0.73% -4.51% 0.00% -0.78% 9.71% 2.66% -3.20% -
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 5.07 2.20 3.42 4.29 6.22 7.75 5.29 -0.70%
EPS -0.08 -0.51 -0.33 -0.08 1.03 0.25 -0.30 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1138 0.00 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 4.60 1.67 1.89 2.96 4.38 5.42 3.23 6.06%
EPS -0.08 -0.39 -0.18 -0.06 0.72 0.18 -0.18 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.0863 0.00 0.0725 0.0745 0.0667 0.0569 10.35%
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 2.47 4.31 2.49 2.10 1.29 0.65 0.95 17.25%
P/EPS -150.16 -18.50 -26.03 -110.43 7.78 19.73 -16.78 44.06%
EY -0.67 -5.41 -3.84 -0.91 12.86 5.07 -5.96 -30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 0.00 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 2.17 4.54 2.63 1.63 1.61 0.65 0.95 14.75%
P/EPS -132.14 -19.47 -27.56 -85.89 9.72 19.73 -16.78 41.02%
EY -0.76 -5.14 -3.63 -1.16 10.29 5.07 -5.96 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 0.00 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