[KPS] YoY Cumulative 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- 61.13%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 271,818 279,698 160,611 180,404 151,984 81,604 73,067 24.46%
PBT 38,332 30,507 40,755 72,151 71,005 58,677 -50,951 -
Tax -15,853 -5,262 -159 -21,141 -29,185 -18,627 50,951 -
NP 22,479 25,245 40,596 51,010 41,820 40,050 0 -
-
NP to SH 22,493 25,909 37,950 51,010 41,820 40,050 -52,093 -
-
Tax Rate 41.36% 17.25% 0.39% 29.30% 41.10% 31.74% - -
Total Cost 249,339 254,453 120,015 129,394 110,164 41,554 73,067 22.68%
-
Net Worth 860,026 734,088 777,409 812,701 727,668 64,375 107,942 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 17,641 12,954 8,637 - - - - -
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 64,375 107,942 41.30%
NOSH 441,039 431,816 431,894 432,288 418,200 64,375 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 2.62% 3.53% 4.88% 6.28% 5.75% 62.21% -48.26% -
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 61.63 64.77 37.19 41.73 36.34 126.76 85.97 -5.39%
EPS 5.10 6.00 8.80 11.80 10.00 10.00 -61.29 -
DPS 4.00 3.00 2.00 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 50.58 52.05 29.89 33.57 28.28 15.19 13.60 24.46%
EPS 4.19 4.82 7.06 9.49 7.78 7.45 -9.69 -
DPS 3.28 2.41 1.61 0.00 0.00 0.00 0.00 -
NAPS 1.6004 1.366 1.4467 1.5123 1.3541 0.1198 0.2009 41.29%
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 5.32 0.71 1.34 1.92 4.84 0.67 0.94 33.47%
P/EPS 64.31 7.67 5.69 6.78 17.60 1.37 -1.32 -
EY 1.55 13.04 17.57 14.75 5.68 73.19 -75.67 -
DY 1.22 6.52 4.00 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 4.84 0.69 1.34 1.89 4.51 0.68 1.09 28.18%
P/EPS 58.43 7.50 5.69 6.69 16.40 1.38 -1.53 -
EY 1.71 13.33 17.57 14.94 6.10 72.34 -65.20 -
DY 1.34 6.67 4.00 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