Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 245 233.9 246.4 227.3 235.5 - -
Change - -4.53% - -7.78% 3.64% - -
Enterprise Value (EV) 245 233.9 246.4 227.3 235.5 235.5 235.5
Change - -4.53% - -7.78% 3.64% 0% 0%
P/E 7.78x 6.13x 33.3x 26.2x 7.7x 5.82x 4.01x
PBR - - - - - - -
PEG - 0.2x - -1.2x 0x 0.2x 0.1x
Capitalization / Revenue - - - 1.23x 0.73x 0.51x 0.37x
EV / Revenue - - - 0x 0.73x 0.51x 0.37x
EV / EBITDA - - - 0x 3.74x 2.9x 2.1x
EV / EBIT - - - 0x 4.39x 3.48x 2.52x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.013 0.017 0.025
Rate of return - - - - 4.56% 5.96% 8.77%
EPS 2 0.0797 0.0995 0.0135 0.0105 0.037 0.049 0.071
Distribution rate - - - - 35.1% 34.7% 35.2%
Net sales 1 - - - 184.7 322.1 461.8 638.9
EBITDA 1 - - - 37.8 63 81.1 112.2
EBIT 1 - - - 22.67 53.6 67.6 93.5
Net income 1 - - 7.247 11.31 31.5 41.8 61.2
Net Debt - - - - - - -
Reference price 2 0.6200 0.6100 0.4500 0.2750 0.2850 0.2850 0.2850
Nbr of stocks (in thousands) 395,146 383,442 547,642 826,426 826,426 - -
Announcement Date 5/27/22 A 7/27/23 A 5/26/25 A 5/26/26 A - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.7x - - 4.56% 57.85M
14.04x4.51x12.17x3.61% 39.98B
17.8x3.94x15.85x1.38% 28.22B
7.88x1.42x7.8x4.49% 26.51B
5.45x0.65x1.36x9.17% 26.23B
13.78x3.08x14.74x2.54% 26.13B
10.63x2.15x9.15x3.95% 21.37B
7.85x0.87x3.17x2.85% 20.08B
13.11x6.41x16.85x1.66% 19.31B
37.44x13.73x34.11x3.16% 18.14B
Average 13.57x 4.08x 12.80x 3.74% 22.6B
Weighted average by Cap. 13.68x 3.82x 12.24x 3.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 7077 Stock
  4. Valuation Kerjaya Prospek Property
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!