[KPS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.42%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 199,460 177,660 236,227 240,538 259,316 147,292 237,634 -11.02%
PBT 56,996 52,736 6,681 96,201 92,054 74,276 95,671 -29.22%
Tax -4,328 -5,268 17,194 -28,188 -28,738 -11,056 -49,994 -80.45%
NP 52,668 47,468 23,875 68,013 63,316 63,220 45,677 9.96%
-
NP to SH 52,668 47,468 23,875 68,013 63,316 63,220 45,677 9.96%
-
Tax Rate 7.59% 9.99% -257.36% 29.30% 31.22% 14.89% 52.26% -
Total Cost 146,792 130,192 212,352 172,525 196,000 84,072 191,957 -16.38%
-
Net Worth 769,876 425,080 1,012,180 812,701 793,618 768,891 683,388 8.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,651 - - - - -
Div Payout % - - 36.24% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 769,876 425,080 1,012,180 812,701 793,618 768,891 683,388 8.27%
NOSH 434,958 425,080 432,555 432,288 433,671 427,162 401,993 5.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 26.41% 26.72% 10.11% 28.28% 24.42% 42.92% 19.22% -
ROE 6.84% 11.17% 2.36% 8.37% 7.98% 8.22% 6.68% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 45.86 41.79 54.61 55.64 59.80 34.48 59.11 -15.57%
EPS 10.20 11.20 5.50 15.73 14.60 14.80 11.30 -6.60%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.00 2.34 1.88 1.83 1.80 1.70 2.72%
Adjusted Per Share Value based on latest NOSH - 430,044
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.27 32.31 42.96 43.75 47.16 26.79 43.22 -11.03%
EPS 9.58 8.63 4.34 12.37 11.51 11.50 8.31 9.95%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
NAPS 1.4001 0.7731 1.8408 1.478 1.4433 1.3983 1.2428 8.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.76 0.76 0.80 1.14 1.45 1.62 -
P/RPS 1.35 1.82 1.39 1.44 1.91 4.21 2.74 -37.64%
P/EPS 5.12 6.81 13.77 5.08 7.81 9.80 14.26 -49.51%
EY 19.53 14.69 7.26 19.67 12.81 10.21 7.01 98.11%
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.76 0.32 0.43 0.62 0.81 0.95 -48.63%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 26/11/04 27/08/04 28/05/04 05/03/04 -
Price 0.55 0.54 0.81 0.79 0.76 1.15 1.45 -
P/RPS 1.20 1.29 1.48 1.42 1.27 3.34 2.45 -37.89%
P/EPS 4.54 4.84 14.68 5.02 5.21 7.77 12.76 -49.82%
EY 22.02 20.68 6.81 19.92 19.21 12.87 7.84 99.19%
DY 0.00 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.35 0.42 0.42 0.64 0.85 -48.98%

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