[KPS] QoQ TTM 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- -2.68%
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 266,053 312,694 254,895 237,634 246,202 169,536 171,811 33.74%
PBT 96,815 100,071 95,814 95,670 95,972 87,889 89,526 5.34%
Tax -41,949 -54,381 -47,980 -49,995 -49,041 -36,593 -36,101 10.49%
NP 54,866 45,690 47,834 45,675 46,931 51,296 53,425 1.78%
-
NP to SH 54,866 45,690 47,834 45,675 46,931 51,296 53,425 1.78%
-
Tax Rate 43.33% 54.34% 50.08% 52.26% 51.10% 41.64% 40.32% -
Total Cost 211,187 267,004 207,061 191,959 199,271 118,240 118,386 46.93%
-
Net Worth 808,483 784,031 768,891 369,600 508,800 599,866 115,265 265.12%
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 808,483 784,031 768,891 369,600 508,800 599,866 115,265 265.12%
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 20.62% 14.61% 18.77% 19.22% 19.06% 30.26% 31.10% -
ROE 6.79% 5.83% 6.22% 12.36% 9.22% 8.55% 46.35% -
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 61.87 72.99 59.67 64.29 48.39 169.57 202.72 -54.57%
EPS 12.76 10.66 11.20 12.36 9.22 51.31 63.04 -65.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.83 1.80 1.00 1.00 6.00 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 48.39 56.87 46.36 43.22 44.78 30.83 31.25 33.73%
EPS 9.98 8.31 8.70 8.31 8.54 9.33 9.72 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4704 1.4259 1.3983 0.6722 0.9253 1.091 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 1.29 1.56 2.43 2.52 3.64 0.70 0.42 110.86%
P/EPS 6.27 10.69 12.95 13.11 19.08 2.32 1.36 176.23%
EY 15.95 9.35 7.72 7.63 5.24 43.12 73.30 -63.72%
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 1.76 0.20 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 1.28 1.04 1.93 2.26 3.39 1.04 0.41 113.16%
P/EPS 6.19 7.13 10.27 11.73 17.78 3.45 1.32 179.37%
EY 16.15 14.03 9.74 8.52 5.62 28.99 75.95 -64.27%
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 1.64 0.30 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