[KPS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -16.49%
YoY- -58.32%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 308,887 216,434 206,299 243,818 236,226 266,053 312,694 -0.81%
PBT -122,080 -24,715 -10,848 1,294 6,679 96,815 100,071 -
Tax -696 37,335 28,558 18,642 17,195 -41,949 -54,381 -94.48%
NP -122,776 12,620 17,710 19,936 23,874 54,866 45,690 -
-
NP to SH -44,146 14,190 17,710 19,936 23,874 54,866 45,690 -
-
Tax Rate - - - -1,440.65% -257.45% 43.33% 54.34% -
Total Cost 431,663 203,814 188,589 223,882 212,352 211,187 267,004 37.62%
-
Net Worth 885,494 770,205 756,011 425,080 775,610 808,483 784,031 8.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,557 8,557 - - - - - -
Div Payout % 0.00% 60.31% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 885,494 770,205 756,011 425,080 775,610 808,483 784,031 8.42%
NOSH 431,948 427,891 427,124 425,080 430,894 430,044 428,432 0.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -39.75% 5.83% 8.58% 8.18% 10.11% 20.62% 14.61% -
ROE -4.99% 1.84% 2.34% 4.69% 3.08% 6.79% 5.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 71.51 50.58 48.30 57.36 54.82 61.87 72.99 -1.35%
EPS -10.22 3.32 4.15 4.69 5.54 12.76 10.66 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.80 1.77 1.00 1.80 1.88 1.83 7.83%
Adjusted Per Share Value based on latest NOSH - 425,080
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 56.18 39.36 37.52 44.34 42.96 48.39 56.87 -0.80%
EPS -8.03 2.58 3.22 3.63 4.34 9.98 8.31 -
DPS 1.56 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6104 1.4007 1.3749 0.7731 1.4106 1.4704 1.4259 8.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.50 0.62 0.76 0.76 0.80 1.14 -
P/RPS 0.70 0.99 1.28 1.33 1.39 1.29 1.56 -41.30%
P/EPS -4.89 15.08 14.95 16.20 13.72 6.27 10.69 -
EY -20.44 6.63 6.69 6.17 7.29 15.95 9.35 -
DY 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.35 0.76 0.42 0.43 0.62 -46.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 26/11/04 27/08/04 -
Price 0.49 0.50 0.55 0.54 0.81 0.79 0.76 -
P/RPS 0.69 0.99 1.14 0.94 1.48 1.28 1.04 -23.87%
P/EPS -4.79 15.08 13.26 11.51 14.62 6.19 7.13 -
EY -20.86 6.63 7.54 8.69 6.84 16.15 14.03 -
DY 4.08 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.31 0.54 0.45 0.42 0.42 -31.06%

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