[KPS] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -53.2%
YoY- -47.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 425,602 378,649 308,887 236,227 237,634 175,822 138,005 20.63%
PBT 61,305 28,295 -123,802 6,681 95,671 83,645 -52,612 -
Tax -25,245 -10,073 627 17,194 -49,994 -38,482 52,612 -
NP 36,060 18,222 -123,175 23,875 45,677 45,163 0 -
-
NP to SH 31,998 18,807 -48,761 23,875 45,677 45,163 -52,058 -
-
Tax Rate 41.18% 35.60% - -257.36% 52.26% 46.01% - -
Total Cost 389,542 360,427 432,062 212,352 191,957 130,659 138,005 18.87%
-
Net Worth 862,033 842,527 717,104 1,012,180 683,388 510,371 108,808 41.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 17,682 13,028 8,639 8,651 - - - -
Div Payout % 55.26% 69.28% 0.00% 36.24% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 862,033 842,527 717,104 1,012,180 683,388 510,371 108,808 41.16%
NOSH 442,068 434,292 431,990 432,555 401,993 84,920 85,006 31.60%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.47% 4.81% -39.88% 10.11% 19.22% 25.69% 0.00% -
ROE 3.71% 2.23% -6.80% 2.36% 6.68% 8.85% -47.84% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 96.28 87.19 71.50 54.61 59.11 207.04 162.35 -8.33%
EPS 7.20 4.40 -11.30 5.50 11.30 12.00 -61.24 -
DPS 4.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.95 1.94 1.66 2.34 1.70 6.01 1.28 7.26%
Adjusted Per Share Value based on latest NOSH - 430,894
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.20 70.46 57.48 43.96 44.22 32.72 25.68 20.63%
EPS 5.95 3.50 -9.07 4.44 8.50 8.40 -9.69 -
DPS 3.29 2.42 1.61 1.61 0.00 0.00 0.00 -
NAPS 1.6041 1.5678 1.3344 1.8835 1.2717 0.9497 0.2025 41.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.86 0.43 0.50 0.76 1.62 0.85 0.90 -
P/RPS 2.97 0.49 0.70 1.39 2.74 0.41 0.55 32.43%
P/EPS 39.51 9.93 -4.43 13.77 14.26 1.60 -1.47 -
EY 2.53 10.07 -22.58 7.26 7.01 62.57 -68.04 -
DY 1.40 6.98 4.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.47 0.22 0.30 0.32 0.95 0.14 0.70 13.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 05/03/04 27/02/03 28/02/02 -
Price 3.46 0.61 0.49 0.81 1.45 0.80 0.95 -
P/RPS 3.59 0.70 0.69 1.48 2.45 0.39 0.59 35.09%
P/EPS 47.80 14.09 -4.34 14.68 12.76 1.50 -1.55 -
EY 2.09 7.10 -23.04 6.81 7.84 66.48 -64.46 -
DY 1.16 4.92 4.08 2.47 0.00 0.00 0.00 -
P/NAPS 1.77 0.31 0.30 0.35 0.85 0.13 0.74 15.63%

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