[KPS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -65.4%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 236,227 180,404 129,658 36,823 237,634 151,984 54,597 164.35%
PBT 6,681 72,151 46,027 18,569 95,671 71,005 41,625 -70.30%
Tax 17,194 -21,141 -14,369 -2,764 -49,994 -29,185 -9,981 -
NP 23,875 51,010 31,658 15,805 45,677 41,820 31,644 -17.05%
-
NP to SH 23,875 51,010 31,658 15,805 45,677 41,820 31,644 -17.05%
-
Tax Rate -257.36% 29.30% 31.22% 14.89% 52.26% 41.10% 23.98% -
Total Cost 212,352 129,394 98,000 21,018 191,957 110,164 22,953 337.74%
-
Net Worth 1,012,180 812,701 793,618 768,891 683,388 727,668 653,295 33.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,651 - - - - - - -
Div Payout % 36.24% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,012,180 812,701 793,618 768,891 683,388 727,668 653,295 33.71%
NOSH 432,555 432,288 433,671 427,162 401,993 418,200 102,077 160.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.11% 28.28% 24.42% 42.92% 19.22% 27.52% 57.96% -
ROE 2.36% 6.28% 3.99% 2.06% 6.68% 5.75% 4.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.61 41.73 29.90 8.62 59.11 36.34 53.49 1.38%
EPS 5.50 11.80 7.30 3.70 11.30 10.00 31.00 -68.25%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.88 1.83 1.80 1.70 1.74 6.40 -48.71%
Adjusted Per Share Value based on latest NOSH - 427,162
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.96 32.81 23.58 6.70 43.22 27.64 9.93 164.33%
EPS 4.34 9.28 5.76 2.87 8.31 7.61 5.75 -17.03%
DPS 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8408 1.478 1.4433 1.3983 1.2428 1.3234 1.1881 33.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.76 0.80 1.14 1.45 1.62 1.76 1.19 -
P/RPS 1.39 1.92 3.81 16.82 2.74 4.84 2.22 -26.70%
P/EPS 13.77 6.78 15.62 39.19 14.26 17.60 3.84 133.37%
EY 7.26 14.75 6.40 2.55 7.01 5.68 26.05 -57.16%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.62 0.81 0.95 1.01 0.19 41.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 -
Price 0.81 0.79 0.76 1.15 1.45 1.64 1.77 -
P/RPS 1.48 1.89 2.54 13.34 2.45 4.51 3.31 -41.38%
P/EPS 14.68 6.69 10.41 31.08 12.76 16.40 5.71 87.13%
EY 6.81 14.94 9.61 3.22 7.84 6.10 17.51 -46.56%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.42 0.64 0.85 0.94 0.28 15.96%

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