[KPS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 38.41%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 236,227 240,538 259,316 147,292 237,634 202,645 109,194 66.88%
PBT 6,681 96,201 92,054 74,276 95,671 94,673 83,250 -81.25%
Tax 17,194 -28,188 -28,738 -11,056 -49,994 -38,913 -19,962 -
NP 23,875 68,013 63,316 63,220 45,677 55,760 63,288 -47.63%
-
NP to SH 23,875 68,013 63,316 63,220 45,677 55,760 63,288 -47.63%
-
Tax Rate -257.36% 29.30% 31.22% 14.89% 52.26% 41.10% 23.98% -
Total Cost 212,352 172,525 196,000 84,072 191,957 146,885 45,906 176.33%
-
Net Worth 1,012,180 812,701 793,618 768,891 683,388 727,668 653,295 33.71%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,651 - - - - - - -
Div Payout % 36.24% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,012,180 812,701 793,618 768,891 683,388 727,668 653,295 33.71%
NOSH 432,555 432,288 433,671 427,162 401,993 418,200 102,077 160.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.11% 28.28% 24.42% 42.92% 19.22% 27.52% 57.96% -
ROE 2.36% 8.37% 7.98% 8.22% 6.68% 7.66% 9.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.61 55.64 59.80 34.48 59.11 48.46 106.97 -35.99%
EPS 5.50 15.73 14.60 14.80 11.30 13.33 62.00 -79.96%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 1.88 1.83 1.80 1.70 1.74 6.40 -48.71%
Adjusted Per Share Value based on latest NOSH - 427,162
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.96 44.76 48.26 27.41 44.22 37.71 20.32 66.88%
EPS 4.44 12.66 11.78 11.76 8.50 10.38 11.78 -47.66%
DPS 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8835 1.5123 1.4768 1.4308 1.2717 1.3541 1.2157 33.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.76 0.80 1.14 1.45 1.62 1.76 1.19 -
P/RPS 1.39 1.44 1.91 4.21 2.74 3.63 1.11 16.09%
P/EPS 13.77 5.08 7.81 9.80 14.26 13.20 1.92 269.68%
EY 7.26 19.67 12.81 10.21 7.01 7.58 52.10 -72.96%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.62 0.81 0.95 1.01 0.19 41.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 -
Price 0.81 0.79 0.76 1.15 1.45 1.64 1.77 -
P/RPS 1.48 1.42 1.27 3.34 2.45 3.38 1.65 -6.96%
P/EPS 14.68 5.02 5.21 7.77 12.76 12.30 2.85 196.77%
EY 6.81 19.92 19.21 12.87 7.84 8.13 35.03 -66.27%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.42 0.64 0.85 0.94 0.28 15.96%

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