[KPS] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 98.82%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 308,887 214,148 199,460 177,660 236,227 240,538 259,316 12.33%
PBT -123,802 54,340 56,996 52,736 6,681 96,201 92,054 -
Tax 627 -212 -4,328 -5,268 17,194 -28,188 -28,738 -
NP -123,175 54,128 52,668 47,468 23,875 68,013 63,316 -
-
NP to SH -48,761 50,600 52,668 47,468 23,875 68,013 63,316 -
-
Tax Rate - 0.39% 7.59% 9.99% -257.36% 29.30% 31.22% -
Total Cost 432,062 160,020 146,792 130,192 212,352 172,525 196,000 69.13%
-
Net Worth 717,104 777,409 769,876 425,080 1,012,180 812,701 793,618 -6.51%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,639 11,517 - - 8,651 - - -
Div Payout % 0.00% 22.76% - - 36.24% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 717,104 777,409 769,876 425,080 1,012,180 812,701 793,618 -6.51%
NOSH 431,990 431,894 434,958 425,080 432,555 432,288 433,671 -0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -39.88% 25.28% 26.41% 26.72% 10.11% 28.28% 24.42% -
ROE -6.80% 6.51% 6.84% 11.17% 2.36% 8.37% 7.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 71.50 49.58 45.86 41.79 54.61 55.64 59.80 12.61%
EPS -11.30 11.73 10.20 11.20 5.50 15.73 14.60 -
DPS 2.00 2.67 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.66 1.80 1.77 1.00 2.34 1.88 1.83 -6.27%
Adjusted Per Share Value based on latest NOSH - 425,080
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.18 38.95 36.27 32.31 42.96 43.75 47.16 12.33%
EPS -8.87 9.20 9.58 8.63 4.34 12.37 11.51 -
DPS 1.57 2.09 0.00 0.00 1.57 0.00 0.00 -
NAPS 1.3042 1.4138 1.4001 0.7731 1.8408 1.478 1.4433 -6.51%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.50 0.62 0.76 0.76 0.80 1.14 -
P/RPS 0.70 1.01 1.35 1.82 1.39 1.44 1.91 -48.69%
P/EPS -4.43 4.27 5.12 6.81 13.77 5.08 7.81 -
EY -22.58 23.43 19.53 14.69 7.26 19.67 12.81 -
DY 4.00 5.33 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.30 0.28 0.35 0.76 0.32 0.43 0.62 -38.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 26/11/04 27/08/04 -
Price 0.49 0.50 0.55 0.54 0.81 0.79 0.76 -
P/RPS 0.69 1.01 1.20 1.29 1.48 1.42 1.27 -33.34%
P/EPS -4.34 4.27 4.54 4.84 14.68 5.02 5.21 -
EY -23.04 23.43 22.02 20.68 6.81 19.92 19.21 -
DY 4.08 5.33 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.30 0.28 0.31 0.54 0.35 0.42 0.42 -20.04%

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