[KPS] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 20.86%
YoY- 406.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 299,104 177,660 147,292 78,248 46,972 53,628 18,692 58.70%
PBT 95,536 52,736 74,276 73,700 -18,036 -17,704 -3,841 -
Tax -20,980 -5,268 -11,056 -19,116 18,036 17,704 3,841 -
NP 74,556 47,468 63,220 54,584 0 0 0 -
-
NP to SH 63,720 47,468 63,220 54,584 -17,800 -22,968 -3,841 -
-
Tax Rate 21.96% 9.99% 14.89% 25.94% - - - -
Total Cost 224,548 130,192 84,072 23,664 46,972 53,628 18,692 51.30%
-
Net Worth 731,918 425,080 768,891 115,265 105,305 153,742 152,110 29.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 731,918 425,080 768,891 115,265 105,305 153,742 152,110 29.91%
NOSH 430,540 425,080 427,162 84,753 84,923 84,940 84,977 31.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 24.93% 26.72% 42.92% 69.76% 0.00% 0.00% 0.00% -
ROE 8.71% 11.17% 8.22% 47.36% -16.90% -14.94% -2.53% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 69.47 41.79 34.48 92.32 55.31 63.14 22.00 21.11%
EPS 14.80 11.20 14.80 14.00 -20.96 -27.04 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.00 1.80 1.36 1.24 1.81 1.79 -0.85%
Adjusted Per Share Value based on latest NOSH - 84,753
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 55.66 33.06 27.41 14.56 8.74 9.98 3.48 58.69%
EPS 11.86 8.83 11.76 10.16 -3.31 -4.27 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.362 0.791 1.4308 0.2145 0.196 0.2861 0.2831 29.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.50 0.76 1.45 0.86 0.73 1.00 2.84 -
P/RPS 0.72 1.82 4.21 0.93 1.32 1.58 12.91 -38.17%
P/EPS 3.38 6.81 9.80 1.34 -3.48 -3.70 -62.83 -
EY 29.60 14.69 10.21 74.89 -28.71 -27.04 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.76 0.81 0.63 0.59 0.55 1.59 -24.68%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 30/05/05 28/05/04 29/05/03 30/05/02 24/07/01 30/05/00 -
Price 0.47 0.54 1.15 0.83 0.95 1.10 1.90 -
P/RPS 0.68 1.29 3.34 0.90 1.72 1.74 8.64 -34.52%
P/EPS 3.18 4.84 7.77 1.29 -4.53 -4.07 -42.04 -
EY 31.49 20.68 12.87 77.59 -22.06 -24.58 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.54 0.64 0.61 0.77 0.61 1.06 -19.89%

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