Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 245 233.9 246.4 227.3 223.1 - -
Change - -4.53% - -7.78% -1.82% - -
Enterprise Value (EV) 245 233.9 246.4 227.3 223.1 223.1 223.1
Change - -4.53% - -7.78% -1.82% 0% 0%
P/E 7.78x 6.13x 33.3x 26.2x 7.3x 5.51x 3.8x
PBR - - - - - - -
PEG - 0.2x - -1.2x 0x 0.2x 0.1x
Capitalization / Revenue - - - 1.23x 0.69x 0.48x 0.35x
EV / Revenue - - - 0x 0.69x 0.48x 0.35x
EV / EBITDA - - - 0x 3.54x 2.75x 1.99x
EV / EBIT - - - 0x 4.16x 3.3x 2.39x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.013 0.017 0.025
Rate of return - - - - 4.81% 6.3% 9.26%
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 0.2700 0.2700 0.2700
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.3x - - 4.81% 54.77M
13.9x4.52x12.15x3.64% 39.56B
5.75x0.78x1.61x8.56% 28.1B
18.06x3.97x15.98x1.36% 27.94B
7.79x1.41x7.78x4.54% 26.04B
13.93x3.1x14.81x2.51% 25.78B
8.14x0.9x3.28x2.75% 20.81B
10.21x2x8.25x4.11% 20.52B
13.1x6.4x16.84x1.66% 18.82B
37.84x13.87x34.9x3.14% 18.26B
Average 13.60x 4.11x 12.85x 3.71% 22.59B
Weighted average by Cap. 13.70x 3.82x 12.17x 3.7%

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