[KPS] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -56.49%
YoY- -47.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 216,434 206,299 243,818 236,226 266,053 312,694 254,895 -10.32%
PBT -24,715 -10,848 1,294 6,679 96,815 100,071 95,814 -
Tax 37,335 28,558 18,642 17,195 -41,949 -54,381 -47,980 -
NP 12,620 17,710 19,936 23,874 54,866 45,690 47,834 -58.83%
-
NP to SH 14,190 17,710 19,936 23,874 54,866 45,690 47,834 -55.48%
-
Tax Rate - - -1,440.65% -257.45% 43.33% 54.34% 50.08% -
Total Cost 203,814 188,589 223,882 212,352 211,187 267,004 207,061 -1.04%
-
Net Worth 770,205 756,011 425,080 775,610 808,483 784,031 768,891 0.11%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,557 - - - - - - -
Div Payout % 60.31% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 770,205 756,011 425,080 775,610 808,483 784,031 768,891 0.11%
NOSH 427,891 427,124 425,080 430,894 430,044 428,432 427,162 0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.83% 8.58% 8.18% 10.11% 20.62% 14.61% 18.77% -
ROE 1.84% 2.34% 4.69% 3.08% 6.79% 5.83% 6.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 50.58 48.30 57.36 54.82 61.87 72.99 59.67 -10.42%
EPS 3.32 4.15 4.69 5.54 12.76 10.66 11.20 -55.50%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.77 1.00 1.80 1.88 1.83 1.80 0.00%
Adjusted Per Share Value based on latest NOSH - 430,894
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.28 38.39 45.37 43.96 49.51 58.19 47.43 -10.31%
EPS 2.64 3.30 3.71 4.44 10.21 8.50 8.90 -55.48%
DPS 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4332 1.4068 0.791 1.4433 1.5045 1.459 1.4308 0.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.62 0.76 0.76 0.80 1.14 1.45 -
P/RPS 0.99 1.28 1.33 1.39 1.29 1.56 2.43 -45.01%
P/EPS 15.08 14.95 16.20 13.72 6.27 10.69 12.95 10.67%
EY 6.63 6.69 6.17 7.29 15.95 9.35 7.72 -9.64%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.76 0.42 0.43 0.62 0.81 -50.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 28/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.50 0.55 0.54 0.81 0.79 0.76 1.15 -
P/RPS 0.99 1.14 0.94 1.48 1.28 1.04 1.93 -35.89%
P/EPS 15.08 13.26 11.51 14.62 6.19 7.13 10.27 29.15%
EY 6.63 7.54 8.69 6.84 16.15 14.03 9.74 -22.60%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.54 0.45 0.42 0.42 0.64 -42.34%

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