[KPS] YoY TTM 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- -4.48%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 371,607 401,056 206,299 312,694 169,536 142,709 161,785 14.85%
PBT 29,384 -124,324 -10,848 100,071 87,889 11,422 -28,502 -
Tax -10,430 -4,739 28,558 -54,381 -36,593 -4,269 36,735 -
NP 18,954 -129,063 17,710 45,690 51,296 7,153 8,233 14.90%
-
NP to SH 20,268 -49,725 17,710 45,690 51,296 7,193 -36,518 -
-
Tax Rate 35.50% - - 54.34% 41.64% 37.38% - -
Total Cost 352,653 530,119 188,589 267,004 118,240 135,556 153,552 14.85%
-
Net Worth 850,507 106,470 756,011 784,031 599,866 88,750 85,006 46.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 17,446 10,447 - - - - - -
Div Payout % 86.08% 0.00% - - - - - -
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 850,507 106,470 756,011 784,031 599,866 88,750 85,006 46.76%
NOSH 436,157 63,000 427,124 428,432 99,977 88,750 85,006 31.31%
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 5.10% -32.18% 8.58% 14.61% 30.26% 5.01% 5.09% -
ROE 2.38% -46.70% 2.34% 5.83% 8.55% 8.10% -42.96% -
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 85.20 636.60 48.30 72.99 169.57 160.80 190.32 -12.53%
EPS 4.65 -78.93 4.15 10.66 51.31 8.10 -42.96 -
DPS 4.00 16.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.69 1.77 1.83 6.00 1.00 1.00 11.76%
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 69.15 74.63 38.39 58.19 31.55 26.56 30.11 14.85%
EPS 3.77 -9.25 3.30 8.50 9.55 1.34 -6.80 -
DPS 3.25 1.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5827 0.1981 1.4068 1.459 1.1163 0.1652 0.1582 46.76%
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 2.01 0.07 1.28 1.56 0.70 0.63 0.55 24.09%
P/EPS 36.80 -0.60 14.95 10.69 2.32 12.59 -2.44 -
EY 2.72 -167.93 6.69 9.35 43.12 7.95 -40.91 -
DY 2.34 35.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.28 0.35 0.62 0.20 1.02 1.05 -2.89%
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 3.62 0.08 1.14 1.04 1.04 0.56 0.53 37.72%
P/EPS 66.28 -0.63 13.26 7.13 3.45 11.10 -2.33 -
EY 1.51 -157.86 7.54 14.03 28.99 9.01 -42.96 -
DY 1.30 33.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.30 0.31 0.42 0.30 0.90 1.00 7.91%

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