[KPS] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.43%
YoY- 186.76%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 308,887 236,227 237,634 175,822 138,005 148,418 202,750 -0.44%
PBT -123,802 6,681 95,671 83,645 -52,612 8,856 5,148 -
Tax 627 17,194 -49,994 -38,482 52,612 -8,222 -2,134 -
NP -123,175 23,875 45,677 45,163 0 634 3,014 -
-
NP to SH -48,761 23,875 45,677 45,163 -52,058 634 3,014 -
-
Tax Rate - -257.36% 52.26% 46.01% - 92.84% 41.45% -
Total Cost 432,062 212,352 191,957 130,659 138,005 147,784 199,736 -0.81%
-
Net Worth 717,104 1,012,180 683,388 510,371 108,808 158,373 111,809 -1.95%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 8,639 8,651 - - - 4,904 - -100.00%
Div Payout % 0.00% 36.24% - - - 773.58% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 717,104 1,012,180 683,388 510,371 108,808 158,373 111,809 -1.95%
NOSH 431,990 432,555 401,993 84,920 85,006 85,147 60,766 -2.06%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -39.88% 10.11% 19.22% 25.69% 0.00% 0.43% 1.49% -
ROE -6.80% 2.36% 6.68% 8.85% -47.84% 0.40% 2.70% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 71.50 54.61 59.11 207.04 162.35 174.31 333.66 1.65%
EPS -11.30 5.50 11.30 12.00 -61.24 0.75 4.96 -
DPS 2.00 2.00 0.00 0.00 0.00 5.76 0.00 -100.00%
NAPS 1.66 2.34 1.70 6.01 1.28 1.86 1.84 0.10%
Adjusted Per Share Value based on latest NOSH - 85,279
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 57.48 43.96 44.22 32.72 25.68 27.62 37.73 -0.44%
EPS -9.07 4.44 8.50 8.40 -9.69 0.12 0.56 -
DPS 1.61 1.61 0.00 0.00 0.00 0.91 0.00 -100.00%
NAPS 1.3344 1.8835 1.2717 0.9497 0.2025 0.2947 0.2081 -1.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.50 0.76 1.62 0.85 0.90 1.02 0.00 -
P/RPS 0.70 1.39 2.74 0.41 0.55 0.59 0.00 -100.00%
P/EPS -4.43 13.77 14.26 1.60 -1.47 136.99 0.00 -100.00%
EY -22.58 7.26 7.01 62.57 -68.04 0.73 0.00 -100.00%
DY 4.00 2.63 0.00 0.00 0.00 5.65 0.00 -100.00%
P/NAPS 0.30 0.32 0.95 0.14 0.70 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 05/03/04 27/02/03 28/02/02 11/04/01 03/07/00 -
Price 0.49 0.81 1.45 0.80 0.95 0.90 1.75 -
P/RPS 0.69 1.48 2.45 0.39 0.59 0.52 0.52 -0.30%
P/EPS -4.34 14.68 12.76 1.50 -1.55 120.87 35.28 -
EY -23.04 6.81 7.84 66.48 -64.46 0.83 2.83 -
DY 4.08 2.47 0.00 0.00 0.00 6.40 0.00 -100.00%
P/NAPS 0.30 0.35 0.85 0.13 0.74 0.48 0.95 1.23%

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