[KPS] QoQ TTM 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- 20.08%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 206,299 243,818 236,226 266,053 312,694 254,895 237,634 -9.00%
PBT -10,848 1,294 6,679 96,815 100,071 95,814 95,670 -
Tax 28,558 18,642 17,195 -41,949 -54,381 -47,980 -49,995 -
NP 17,710 19,936 23,874 54,866 45,690 47,834 45,675 -46.85%
-
NP to SH 17,710 19,936 23,874 54,866 45,690 47,834 45,675 -46.85%
-
Tax Rate - -1,440.65% -257.45% 43.33% 54.34% 50.08% 52.26% -
Total Cost 188,589 223,882 212,352 211,187 267,004 207,061 191,959 -1.17%
-
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 8.58% 8.18% 10.11% 20.62% 14.61% 18.77% 19.22% -
ROE 2.34% 4.69% 3.08% 6.79% 5.83% 6.22% 12.36% -
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 48.30 57.36 54.82 61.87 72.99 59.67 64.29 -17.37%
EPS 4.15 4.69 5.54 12.76 10.66 11.20 12.36 -51.72%
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 38.39 45.37 43.96 49.51 58.19 47.43 44.22 -9.00%
EPS 3.30 3.71 4.44 10.21 8.50 8.90 8.50 -46.81%
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 1.28 1.33 1.39 1.29 1.56 2.43 2.52 -36.36%
P/EPS 14.95 16.20 13.72 6.27 10.69 12.95 13.11 9.15%
EY 6.69 6.17 7.29 15.95 9.35 7.72 7.63 -8.39%
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 1.14 0.94 1.48 1.28 1.04 1.93 2.26 -36.65%
P/EPS 13.26 11.51 14.62 6.19 7.13 10.27 11.73 8.52%
EY 7.54 8.69 6.84 16.15 14.03 9.74 8.52 -7.83%
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