[KPS] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.22%
YoY- 1.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 378,649 308,887 236,227 237,634 175,822 138,005 148,418 16.88%
PBT 28,295 -123,802 6,681 95,671 83,645 -52,612 8,856 21.35%
Tax -10,073 627 17,194 -49,994 -38,482 52,612 -8,222 3.44%
NP 18,222 -123,175 23,875 45,677 45,163 0 634 74.97%
-
NP to SH 18,807 -48,761 23,875 45,677 45,163 -52,058 634 75.89%
-
Tax Rate 35.60% - -257.36% 52.26% 46.01% - 92.84% -
Total Cost 360,427 432,062 212,352 191,957 130,659 138,005 147,784 16.01%
-
Net Worth 842,527 717,104 1,012,180 683,388 510,371 108,808 158,373 32.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,028 8,639 8,651 - - - 4,904 17.67%
Div Payout % 69.28% 0.00% 36.24% - - - 773.58% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 842,527 717,104 1,012,180 683,388 510,371 108,808 158,373 32.10%
NOSH 434,292 431,990 432,555 401,993 84,920 85,006 85,147 31.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.81% -39.88% 10.11% 19.22% 25.69% 0.00% 0.43% -
ROE 2.23% -6.80% 2.36% 6.68% 8.85% -47.84% 0.40% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 87.19 71.50 54.61 59.11 207.04 162.35 174.31 -10.89%
EPS 4.40 -11.30 5.50 11.30 12.00 -61.24 0.75 34.27%
DPS 3.00 2.00 2.00 0.00 0.00 0.00 5.76 -10.29%
NAPS 1.94 1.66 2.34 1.70 6.01 1.28 1.86 0.70%
Adjusted Per Share Value based on latest NOSH - 369,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.46 57.48 43.96 44.22 32.72 25.68 27.62 16.88%
EPS 3.50 -9.07 4.44 8.50 8.40 -9.69 0.12 75.40%
DPS 2.42 1.61 1.61 0.00 0.00 0.00 0.91 17.69%
NAPS 1.5678 1.3344 1.8835 1.2717 0.9497 0.2025 0.2947 32.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.43 0.50 0.76 1.62 0.85 0.90 1.02 -
P/RPS 0.49 0.70 1.39 2.74 0.41 0.55 0.59 -3.04%
P/EPS 9.93 -4.43 13.77 14.26 1.60 -1.47 136.99 -35.41%
EY 10.07 -22.58 7.26 7.01 62.57 -68.04 0.73 54.83%
DY 6.98 4.00 2.63 0.00 0.00 0.00 5.65 3.58%
P/NAPS 0.22 0.30 0.32 0.95 0.14 0.70 0.55 -14.15%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 05/03/04 27/02/03 28/02/02 11/04/01 -
Price 0.61 0.49 0.81 1.45 0.80 0.95 0.90 -
P/RPS 0.70 0.69 1.48 2.45 0.39 0.59 0.52 5.07%
P/EPS 14.09 -4.34 14.68 12.76 1.50 -1.55 120.87 -30.09%
EY 7.10 -23.04 6.81 7.84 66.48 -64.46 0.83 42.98%
DY 4.92 4.08 2.47 0.00 0.00 0.00 6.40 -4.28%
P/NAPS 0.31 0.30 0.35 0.85 0.13 0.74 0.48 -7.02%

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