[KPS] YoY Annualized Quarter 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- 38.41%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 330,452 299,104 177,660 147,292 78,248 46,972 53,628 35.38%
PBT 64,912 95,536 52,736 74,276 73,700 -18,036 -17,704 -
Tax -6,956 -20,980 -5,268 -11,056 -19,116 18,036 17,704 -
NP 57,956 74,556 47,468 63,220 54,584 0 0 -
-
NP to SH 52,348 63,720 47,468 63,220 54,584 -17,800 -22,968 -
-
Tax Rate 10.72% 21.96% 9.99% 14.89% 25.94% - - -
Total Cost 272,496 224,548 130,192 84,072 23,664 46,972 53,628 31.10%
-
Net Worth 863,742 731,918 425,080 768,891 115,265 105,305 153,742 33.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 863,742 731,918 425,080 768,891 115,265 105,305 153,742 33.31%
NOSH 436,233 430,540 425,080 427,162 84,753 84,923 84,940 31.33%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.54% 24.93% 26.72% 42.92% 69.76% 0.00% 0.00% -
ROE 6.06% 8.71% 11.17% 8.22% 47.36% -16.90% -14.94% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 75.75 69.47 41.79 34.48 92.32 55.31 63.14 3.07%
EPS 12.00 14.80 11.20 14.80 14.00 -20.96 -27.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.70 1.00 1.80 1.36 1.24 1.81 1.50%
Adjusted Per Share Value based on latest NOSH - 427,162
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.10 54.40 32.31 26.79 14.23 8.54 9.75 35.38%
EPS 9.52 11.59 8.63 11.50 9.93 -3.24 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5708 1.3311 0.7731 1.3983 0.2096 0.1915 0.2796 33.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.22 0.50 0.76 1.45 0.86 0.73 1.00 -
P/RPS 1.61 0.72 1.82 4.21 0.93 1.32 1.58 0.31%
P/EPS 10.17 3.38 6.81 9.80 1.34 -3.48 -3.70 -
EY 9.84 29.60 14.69 10.21 74.89 -28.71 -27.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.29 0.76 0.81 0.63 0.59 0.55 2.01%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 13/06/06 30/05/05 28/05/04 29/05/03 30/05/02 24/07/01 -
Price 1.17 0.47 0.54 1.15 0.83 0.95 1.10 -
P/RPS 1.54 0.68 1.29 3.34 0.90 1.72 1.74 -2.01%
P/EPS 9.75 3.18 4.84 7.77 1.29 -4.53 -4.07 -
EY 10.26 31.49 20.68 12.87 77.59 -22.06 -24.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.28 0.54 0.64 0.61 0.77 0.61 -0.55%

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