[KPS] YoY Annualized Quarter 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- 7.42%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 362,424 372,930 214,148 240,538 202,645 108,805 97,422 24.46%
PBT 51,109 40,676 54,340 96,201 94,673 78,236 -67,934 -
Tax -21,137 -7,016 -212 -28,188 -38,913 -24,836 67,934 -
NP 29,972 33,660 54,128 68,013 55,760 53,400 0 -
-
NP to SH 29,990 34,545 50,600 68,013 55,760 53,400 -69,457 -
-
Tax Rate 41.36% 17.25% 0.39% 29.30% 41.10% 31.74% - -
Total Cost 332,452 339,270 160,020 172,525 146,885 55,405 97,422 22.68%
-
Net Worth 860,026 734,088 777,409 812,701 727,668 64,374 107,942 41.30%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 23,522 17,272 11,517 - - - - -
Div Payout % 78.43% 50.00% 22.76% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 860,026 734,088 777,409 812,701 727,668 64,374 107,942 41.30%
NOSH 441,039 431,816 431,894 432,288 418,200 64,374 84,994 31.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.27% 9.03% 25.28% 28.28% 27.52% 49.08% 0.00% -
ROE 3.49% 4.71% 6.51% 8.37% 7.66% 82.95% -64.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 82.18 86.36 49.58 55.64 48.46 169.02 114.62 -5.39%
EPS 6.80 8.00 11.73 15.73 13.33 13.33 -81.72 -
DPS 5.33 4.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.70 1.80 1.88 1.74 1.00 1.27 7.40%
Adjusted Per Share Value based on latest NOSH - 430,044
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 65.91 67.82 38.95 43.75 36.85 19.79 17.72 24.46%
EPS 5.45 6.28 9.20 12.37 10.14 9.71 -12.63 -
DPS 4.28 3.14 2.09 0.00 0.00 0.00 0.00 -
NAPS 1.5641 1.3351 1.4138 1.478 1.3234 0.1171 0.1963 41.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.28 0.46 0.50 0.80 1.76 0.85 0.81 -
P/RPS 3.99 0.53 1.01 1.44 3.63 0.50 0.71 33.32%
P/EPS 48.24 5.75 4.27 5.08 13.20 1.02 -0.99 -
EY 2.07 17.39 23.43 19.67 7.58 97.59 -100.89 -
DY 1.63 8.70 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.27 0.28 0.43 1.01 0.85 0.64 17.44%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 29/11/05 26/11/04 21/11/03 29/11/02 10/12/01 -
Price 2.98 0.45 0.50 0.79 1.64 0.86 0.94 -
P/RPS 3.63 0.52 1.01 1.42 3.38 0.51 0.82 28.12%
P/EPS 43.82 5.63 4.27 5.02 12.30 1.04 -1.15 -
EY 2.28 17.78 23.43 19.92 8.13 96.46 -86.94 -
DY 1.79 8.89 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.26 0.28 0.42 0.94 0.86 0.74 12.86%

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