Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028
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
Change - -4.53% - -7.78% 3.64% 0%
P/E 7.78x 6.13x 33.3x 26.2x 8.91x 5.94x
PBR - - - - - -
PEG - 0.2x - -1.2x 0x 0.1x
Capitalization / Revenue - - - 1.23x 0.73x 0.51x
EV / Revenue - - - 0x 0.73x 0.51x
EV / EBITDA - - - 0x 3.48x 2.42x
EV / EBIT - - - 0x 4.12x 2.93x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - 0.011 0.017
Rate of return - - - - 3.86% 5.96%
EPS 2 0.0797 0.0995 0.0135 0.0105 0.032 0.048
Distribution rate - - - - 34.4% 35.4%
Net sales 1 - - - 184.7 322.1 461.8
EBITDA 1 - - - 37.8 67.7 97.5
EBIT 1 - - - 22.67 57.2 80.4
Net income 1 - - 7.247 11.31 34.3 51.3
Net Debt - - - - - -
Reference price 2 0.6200 0.6100 0.4500 0.2750 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.($)
8.91x - - 3.86% 58.4M
16.03x5.06x13.6x3.16% 45.65B
8.9x1.52x7.95x3.99% 30.78B
18.45x4.05x16.4x1.32% 28.36B
5.5x0.66x1.4x9.09% 26.47B
14.05x3.11x14.87x2.5% 25.65B
8.16x0.9x3.29x2.74% 20.87B
10.87x2.06x9.65x4.09% 20.59B
10.49x1.55x12.86x3.56% 19.78B
13.56x6.56x17.47x1.58% 19.64B
Average 11.49x 2.83x 10.83x 3.59% 23.79B
Weighted average by Cap. 12.21x 2.99x 10.99x 3.58%

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