[KPS] QoQ TTM 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- 4.73%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 236,226 266,053 312,694 254,895 237,634 246,202 169,536 24.62%
PBT 6,679 96,815 100,071 95,814 95,670 95,972 87,889 -81.91%
Tax 17,195 -41,949 -54,381 -47,980 -49,995 -49,041 -36,593 -
NP 23,874 54,866 45,690 47,834 45,675 46,931 51,296 -39.80%
-
NP to SH 23,874 54,866 45,690 47,834 45,675 46,931 51,296 -39.80%
-
Tax Rate -257.45% 43.33% 54.34% 50.08% 52.26% 51.10% 41.64% -
Total Cost 212,352 211,187 267,004 207,061 191,959 199,271 118,240 47.48%
-
Net Worth 775,610 808,483 784,031 768,891 369,600 508,800 599,866 18.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 775,610 808,483 784,031 768,891 369,600 508,800 599,866 18.59%
NOSH 430,894 430,044 428,432 427,162 369,600 508,800 99,977 163.66%
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% 20.62% 14.61% 18.77% 19.22% 19.06% 30.26% -
ROE 3.08% 6.79% 5.83% 6.22% 12.36% 9.22% 8.55% -
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 54.82 61.87 72.99 59.67 64.29 48.39 169.57 -52.73%
EPS 5.54 12.76 10.66 11.20 12.36 9.22 51.31 -77.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.88 1.83 1.80 1.00 1.00 6.00 -55.02%
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 42.96 48.39 56.87 46.36 43.22 44.78 30.83 24.63%
EPS 4.34 9.98 8.31 8.70 8.31 8.54 9.33 -39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4106 1.4704 1.4259 1.3983 0.6722 0.9253 1.091 18.58%
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 1.29 1.56 2.43 2.52 3.64 0.70 57.65%
P/EPS 13.72 6.27 10.69 12.95 13.11 19.08 2.32 225.26%
EY 7.29 15.95 9.35 7.72 7.63 5.24 43.12 -69.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.62 0.81 1.62 1.76 0.20 63.62%
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 1.28 1.04 1.93 2.26 3.39 1.04 26.38%
P/EPS 14.62 6.19 7.13 10.27 11.73 17.78 3.45 160.72%
EY 6.84 16.15 14.03 9.74 8.52 5.62 28.99 -61.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.64 1.45 1.64 0.30 30.87%

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