[KPS] QoQ 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- 22.08%
YoY- 90.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
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 55,315 44,415 55,823 50,746 92,834 36,823 85,650 -25.30%
PBT 15,314 13,184 -65,470 26,124 27,456 18,569 24,666 -27.24%
Tax -1,688 -1,317 38,335 -6,772 -11,604 -2,764 -20,809 -81.28%
NP 13,626 11,867 -27,135 19,352 15,852 15,805 3,857 132.13%
-
NP to SH 13,626 11,867 -27,135 19,352 15,852 15,805 3,857 132.13%
-
Tax Rate 11.02% 9.99% - 25.92% 42.26% 14.89% 84.36% -
Total Cost 41,689 32,548 82,958 31,394 76,982 21,018 81,793 -36.21%
-
Net Worth 756,011 425,080 775,610 808,483 784,031 768,891 369,600 61.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 756,011 425,080 775,610 808,483 784,031 768,891 369,600 61.20%
NOSH 427,124 425,080 430,894 430,044 428,432 427,162 369,600 10.13%
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 24.63% 26.72% -48.61% 38.14% 17.08% 42.92% 4.50% -
ROE 1.80% 2.79% -3.50% 2.39% 2.02% 2.06% 1.04% -
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 12.95 10.45 12.96 11.80 21.67 8.62 23.17 -32.17%
EPS 2.40 2.80 -6.30 4.50 3.70 3.70 0.90 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.00 1.80 1.88 1.83 1.80 1.00 46.37%
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 10.29 8.27 10.39 9.44 17.28 6.85 15.94 -25.32%
EPS 2.54 2.21 -5.05 3.60 2.95 2.94 0.72 131.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4068 0.791 1.4433 1.5045 1.459 1.4308 0.6878 61.20%
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 4.79 7.27 5.87 6.78 5.26 16.82 6.99 -22.29%
P/EPS 19.43 27.22 -12.07 17.78 30.81 39.19 155.24 -75.01%
EY 5.15 3.67 -8.29 5.63 3.25 2.55 0.64 302.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.76 0.42 0.43 0.62 0.81 1.62 -64.02%
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 4.25 5.17 6.25 6.69 3.51 13.34 6.26 -22.77%
P/EPS 17.24 19.34 -12.86 17.56 20.54 31.08 138.95 -75.15%
EY 5.80 5.17 -7.77 5.70 4.87 3.22 0.72 302.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.54 0.45 0.42 0.42 0.64 1.45 -64.27%

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