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

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 100.3%
YoY- 0.04%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 184,857 191,899 99,730 129,658 54,597 34,173 44,349 26.84%
PBT 27,344 26,254 28,498 46,027 41,625 -4,418 -43,707 -
Tax -7,405 -7,048 -2,164 -14,369 -9,981 4,418 43,707 -
NP 19,939 19,206 26,334 31,658 31,644 0 0 -
-
NP to SH 21,374 19,206 26,334 31,658 31,644 -4,379 -43,536 -
-
Tax Rate 27.08% 26.85% 7.59% 31.22% 23.98% - - -
Total Cost 164,918 172,693 73,396 98,000 22,953 34,173 44,349 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 17,099 12,525 - - - - - -
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 2.56% 2.72% 3.42% 3.99% 4.84% -4.11% -37.39% -
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 43.24 45.96 22.93 29.90 53.49 40.19 52.18 -3.08%
EPS 5.00 4.60 5.10 7.30 31.00 -5.15 -51.22 -
DPS 4.00 3.00 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 34.40 35.71 18.56 24.13 10.16 6.36 8.25 26.85%
EPS 3.98 3.57 4.90 5.89 5.89 -0.81 -8.10 -
DPS 3.18 2.33 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 3.95 1.02 2.70 3.81 2.22 2.54 2.01 11.91%
P/EPS 34.20 10.22 10.24 15.62 3.84 -19.81 -2.05 -
EY 2.92 9.79 9.77 6.40 26.05 -5.05 -48.78 -
DY 2.34 6.38 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 7.12 1.09 2.40 2.54 3.31 2.24 1.92 24.39%
P/EPS 61.60 10.87 9.08 10.41 5.71 -17.48 -1.95 -
EY 1.62 9.20 11.01 9.61 17.51 -5.72 -51.22 -
DY 1.30 6.00 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