[KPS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.15%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 369,714 383,798 199,460 259,316 109,194 68,346 88,698 26.84%
PBT 54,688 52,508 56,996 92,054 83,250 -8,836 -87,414 -
Tax -14,810 -14,096 -4,328 -28,738 -19,962 8,836 87,414 -
NP 39,878 38,412 52,668 63,316 63,288 0 0 -
-
NP to SH 42,748 38,412 52,668 63,316 63,288 -8,758 -87,072 -
-
Tax Rate 27.08% 26.85% 7.59% 31.22% 23.98% - - -
Total Cost 329,836 345,386 146,792 196,000 45,906 68,346 88,698 24.45%
-
Net Worth 833,586 705,611 769,876 793,618 653,295 106,626 116,447 38.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 34,198 25,051 - - - - - -
Div Payout % 80.00% 65.22% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 833,586 705,611 769,876 793,618 653,295 106,626 116,447 38.80%
NOSH 427,480 417,521 434,958 433,671 102,077 85,029 84,998 30.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.79% 10.01% 26.41% 24.42% 57.96% 0.00% 0.00% -
ROE 5.13% 5.44% 6.84% 7.98% 9.69% -8.21% -74.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 86.49 91.92 45.86 59.80 106.97 80.38 104.35 -3.07%
EPS 10.00 9.20 10.20 14.60 62.00 -10.30 -102.44 -
DPS 8.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.69 1.77 1.83 6.40 1.254 1.37 6.05%
Adjusted Per Share Value based on latest NOSH - 428,432
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.80 71.42 37.12 48.26 20.32 12.72 16.51 26.84%
EPS 7.95 7.15 9.80 11.78 11.78 -1.63 -16.20 -
DPS 6.36 4.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5512 1.313 1.4326 1.4768 1.2157 0.1984 0.2167 38.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 0.47 0.62 1.14 1.19 1.02 1.05 -
P/RPS 1.98 0.51 1.35 1.91 1.11 1.27 1.01 11.86%
P/EPS 17.10 5.11 5.12 7.81 1.92 -9.90 -1.02 -
EY 5.85 19.57 19.53 12.81 52.10 -10.10 -97.56 -
DY 4.68 12.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.28 0.35 0.62 0.19 0.81 0.77 2.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 29/08/05 27/08/04 28/08/03 27/08/02 03/10/01 -
Price 3.08 0.50 0.55 0.76 1.77 0.90 1.00 -
P/RPS 3.56 0.54 1.20 1.27 1.65 1.12 0.96 24.39%
P/EPS 30.80 5.43 4.54 5.21 2.85 -8.74 -0.98 -
EY 3.25 18.40 22.02 19.21 35.03 -11.44 -102.44 -
DY 2.60 12.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.30 0.31 0.42 0.28 0.72 0.73 13.72%

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