Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 245 233.9 246.4 227.3 231.4 - -
Change - -4.53% - -7.78% 1.82% - -
Enterprise Value (EV) 245 233.9 246.4 227.3 231.4 231.4 231.4
Change - -4.53% - -7.78% 1.82% 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 0.72x 0.5x 0.36x
EV / Revenue - - - 0x 0.72x 0.5x 0.36x
EV / EBITDA - - - 0x 3.67x 2.85x 2.06x
EV / EBIT - - - 0x 4.32x 3.42x 2.47x
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 7/27/23 5/26/25 5/26/26 - - -
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% 58.32M
18.87x4.09x16.54x1.29% 28.87B
5.41x0.63x1.33x9.24% 26.04B
14.39x3.15x15.03x2.44% 26.14B
7.99x0.88x3.22x2.8% 20.44B
13.57x6.57x17.43x1.58% 19.58B
33.46x15.57x53.84x1.22% 17.61B
35.32x13.06x32.82x3.34% 17.11B
7.47x1.77x5.46x2.84% 16.38B
9.4x27.83x - 2.34% 16B
Average 15.36x 8.17x 18.21x 3.16% 18.82B
Weighted average by Cap. 15.71x 7.10x 16.91x 3.15%

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