[KPS] YoY Annualized Quarter 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- 98.82%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 391,880 330,452 299,104 177,660 147,292 78,248 46,972 42.36%
PBT 89,772 64,912 95,536 52,736 74,276 73,700 -18,036 -
Tax -22,396 -6,956 -20,980 -5,268 -11,056 -19,116 18,036 -
NP 67,376 57,956 74,556 47,468 63,220 54,584 0 -
-
NP to SH 56,064 52,348 63,720 47,468 63,220 54,584 -17,800 -
-
Tax Rate 24.95% 10.72% 21.96% 9.99% 14.89% 25.94% - -
Total Cost 324,504 272,496 224,548 130,192 84,072 23,664 46,972 37.96%
-
Net Worth 925,056 863,742 731,918 425,080 768,891 115,265 105,305 43.59%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 925,056 863,742 731,918 425,080 768,891 115,265 105,305 43.59%
NOSH 467,200 436,233 430,540 425,080 427,162 84,753 84,923 32.83%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.19% 17.54% 24.93% 26.72% 42.92% 69.76% 0.00% -
ROE 6.06% 6.06% 8.71% 11.17% 8.22% 47.36% -16.90% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 83.88 75.75 69.47 41.79 34.48 92.32 55.31 7.18%
EPS 12.00 12.00 14.80 11.20 14.80 14.00 -20.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.98 1.70 1.00 1.80 1.36 1.24 8.10%
Adjusted Per Share Value based on latest NOSH - 425,080
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 72.92 61.49 55.66 33.06 27.41 14.56 8.74 42.36%
EPS 10.43 9.74 11.86 8.83 11.76 10.16 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7214 1.6073 1.362 0.791 1.4308 0.2145 0.196 43.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.74 1.22 0.50 0.76 1.45 0.86 0.73 -
P/RPS 2.07 1.61 0.72 1.82 4.21 0.93 1.32 7.77%
P/EPS 14.50 10.17 3.38 6.81 9.80 1.34 -3.48 -
EY 6.90 9.84 29.60 14.69 10.21 74.89 -28.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.62 0.29 0.76 0.81 0.63 0.59 6.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 31/05/07 13/06/06 30/05/05 28/05/04 29/05/03 30/05/02 -
Price 1.95 1.17 0.47 0.54 1.15 0.83 0.95 -
P/RPS 2.32 1.54 0.68 1.29 3.34 0.90 1.72 5.10%
P/EPS 16.25 9.75 3.18 4.84 7.77 1.29 -4.53 -
EY 6.15 10.26 31.49 20.68 12.87 77.59 -22.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.59 0.28 0.54 0.64 0.61 0.77 4.09%

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