[KPS] YoY Quarter 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- -240.22%
YoY- -803.53%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 153,784 98,951 148,276 55,823 85,650 94,218 64,938 15.44%
PBT 22,973 -2,213 -162,835 -65,470 24,666 24,968 -1,661 -
Tax -9,392 -4,811 304 38,335 -20,809 -19,855 1,696 -
NP 13,581 -7,024 -162,531 -27,135 3,857 5,113 35 169.94%
-
NP to SH 9,505 -7,101 -85,471 -27,135 3,857 5,113 35 154.36%
-
Tax Rate 40.88% - - - 84.36% 79.52% - -
Total Cost 140,203 105,975 310,807 82,958 81,793 89,105 64,903 13.69%
-
Net Worth 907,957 426,421 885,494 775,610 369,600 85,279 111,999 41.71%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 2,520 -
Div Payout % - - - - - - 7,200.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 907,957 426,421 885,494 775,610 369,600 85,279 111,999 41.71%
NOSH 465,619 426,421 431,948 430,894 369,600 85,279 87,500 32.11%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.83% -7.10% -109.61% -48.61% 4.50% 5.43% 0.05% -
ROE 1.05% -1.67% -9.65% -3.50% 1.04% 6.00% 0.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.03 23.20 34.33 12.96 23.17 110.48 74.21 -12.61%
EPS 2.10 -1.60 -19.80 -6.30 0.90 1.00 0.04 93.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
NAPS 1.95 1.00 2.05 1.80 1.00 1.00 1.28 7.26%
Adjusted Per Share Value based on latest NOSH - 430,894
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.97 18.00 26.97 10.15 15.58 17.13 11.81 15.44%
EPS 1.73 -1.29 -15.54 -4.93 0.70 0.93 0.01 135.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 1.6513 0.7755 1.6104 1.4106 0.6722 0.1551 0.2037 41.71%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.86 0.43 0.50 0.76 1.62 0.85 0.90 -
P/RPS 8.66 1.85 1.46 5.87 6.99 0.77 1.21 38.80%
P/EPS 140.10 -25.82 -2.53 -12.07 155.24 14.18 2,250.00 -37.02%
EY 0.71 -3.87 -39.57 -8.29 0.64 7.05 0.04 61.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
P/NAPS 1.47 0.43 0.24 0.42 1.62 0.85 0.70 13.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 05/03/04 27/02/03 28/02/02 -
Price 3.46 0.61 0.49 0.81 1.45 0.80 0.95 -
P/RPS 10.48 2.63 1.43 6.25 6.26 0.72 1.28 41.94%
P/EPS 169.49 -36.63 -2.48 -12.86 138.95 13.34 2,375.00 -35.58%
EY 0.59 -2.73 -40.38 -7.77 0.72 7.49 0.04 56.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 1.77 0.61 0.24 0.45 1.45 0.80 0.74 15.63%

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