[KPS] QoQ Quarter 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- -62.1%
YoY- -24.56%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 50,746 92,834 36,823 85,650 97,387 35,035 19,562 88.46%
PBT 26,124 27,456 18,569 24,666 29,380 23,199 18,425 26.12%
Tax -6,772 -11,604 -2,764 -20,809 -19,204 -5,203 -4,779 26.07%
NP 19,352 15,852 15,805 3,857 10,176 17,996 13,646 26.14%
-
NP to SH 19,352 15,852 15,805 3,857 10,176 17,996 13,646 26.14%
-
Tax Rate 25.92% 42.26% 14.89% 84.36% 65.36% 22.43% 25.94% -
Total Cost 31,394 76,982 21,018 81,793 87,211 17,039 5,916 203.31%
-
Net Worth 808,483 784,031 768,891 369,600 885,312 639,857 115,265 265.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 808,483 784,031 768,891 369,600 885,312 639,857 115,265 265.12%
NOSH 430,044 428,432 427,162 369,600 508,800 99,977 84,753 194.41%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 38.14% 17.08% 42.92% 4.50% 10.45% 51.37% 69.76% -
ROE 2.39% 2.02% 2.06% 1.04% 1.15% 2.81% 11.84% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.80 21.67 8.62 23.17 19.14 35.04 23.08 -35.98%
EPS 4.50 3.70 3.70 0.90 2.00 18.00 3.50 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.83 1.80 1.00 1.74 6.40 1.36 24.01%
Adjusted Per Share Value based on latest NOSH - 369,600
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.23 16.88 6.70 15.58 17.71 6.37 3.56 88.39%
EPS 3.52 2.88 2.87 0.70 1.85 3.27 2.48 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4704 1.4259 1.3983 0.6722 1.6101 1.1637 0.2096 265.16%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 1.14 1.45 1.62 1.76 1.19 0.86 -
P/RPS 6.78 5.26 16.82 6.99 9.20 3.40 3.73 48.77%
P/EPS 17.78 30.81 39.19 155.24 88.00 6.61 5.34 122.48%
EY 5.63 3.25 2.55 0.64 1.14 15.13 18.72 -55.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.81 1.62 1.01 0.19 0.63 -22.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 29/05/03 -
Price 0.79 0.76 1.15 1.45 1.64 1.77 0.83 -
P/RPS 6.69 3.51 13.34 6.26 8.57 5.05 3.60 50.98%
P/EPS 17.56 20.54 31.08 138.95 82.00 9.83 5.16 125.74%
EY 5.70 4.87 3.22 0.72 1.22 10.17 19.40 -55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.64 1.45 0.94 0.28 0.61 -21.97%

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