[KPS] YoY TTM 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- -2.68%
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 378,649 308,887 236,226 237,634 163,992 138,005 148,418 16.88%
PBT 28,294 -122,080 6,679 95,670 66,592 -52,612 8,855 21.35%
Tax -10,073 -696 17,195 -49,995 -31,263 44,090 -622 59.02%
NP 18,221 -122,776 23,874 45,675 35,329 -8,522 8,233 14.15%
-
NP to SH 18,808 -44,146 23,874 45,675 35,329 -52,018 635 75.85%
-
Tax Rate 35.60% - -257.45% 52.26% 46.95% - 7.02% -
Total Cost 360,428 431,663 212,352 191,959 128,663 146,527 140,185 17.03%
-
Net Worth 426,421 885,494 775,610 369,600 85,279 87,500 158,138 17.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,890 8,557 - - - - - -
Div Payout % 10.05% 0.00% - - - - - -
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 426,421 885,494 775,610 369,600 85,279 87,500 158,138 17.96%
NOSH 426,421 431,948 430,894 369,600 85,279 87,500 85,020 30.81%
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% -39.75% 10.11% 19.22% 21.54% -6.18% 5.55% -
ROE 4.41% -4.99% 3.08% 12.36% 41.43% -59.45% 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 88.80 71.51 54.82 64.29 192.30 157.72 174.57 -10.64%
EPS 4.41 -10.22 5.54 12.36 41.43 -59.45 0.75 34.32%
DPS 0.44 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.05 1.80 1.00 1.00 1.00 1.86 -9.82%
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 30.52 25.68 27.62 16.88%
EPS 3.50 -8.21 4.44 8.50 6.57 -9.68 0.12 75.40%
DPS 0.35 1.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7935 1.6478 1.4433 0.6878 0.1587 0.1628 0.2943 17.96%
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 0.48 0.70 1.39 2.52 0.44 0.57 0.58 -3.10%
P/EPS 9.75 -4.89 13.72 13.11 2.05 -1.51 136.57 -35.57%
EY 10.26 -20.44 7.29 7.63 48.74 -66.05 0.73 55.31%
DY 1.03 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.42 1.62 0.85 0.90 0.55 -4.01%
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 0.69 0.69 1.48 2.26 0.42 0.60 0.52 4.82%
P/EPS 13.83 -4.79 14.62 11.73 1.93 -1.60 120.50 -30.27%
EY 7.23 -20.86 6.84 8.52 51.78 -62.58 0.83 43.41%
DY 0.73 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.24 0.45 1.45 0.80 0.95 0.48 4.07%

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