[KPS] YoY Cumulative 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- -50.3%
YoY- -24.92%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 97,970 82,613 74,776 44,415 36,823 19,562 11,743 42.36%
PBT 22,443 16,228 23,884 13,184 18,569 18,425 -4,509 -
Tax -5,599 -1,739 -5,245 -1,317 -2,764 -4,779 4,509 -
NP 16,844 14,489 18,639 11,867 15,805 13,646 0 -
-
NP to SH 14,016 13,087 15,930 11,867 15,805 13,646 -4,450 -
-
Tax Rate 24.95% 10.72% 21.96% 9.99% 14.89% 25.94% - -
Total Cost 81,126 68,124 56,137 32,548 21,018 5,916 11,743 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 1.52% 1.52% 2.18% 2.79% 2.06% 11.84% -4.23% -
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 20.97 18.94 17.37 10.45 8.62 23.08 13.83 7.17%
EPS 3.00 3.00 3.70 2.80 3.70 3.50 -5.24 -
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 17.82 15.02 13.60 8.08 6.70 3.56 2.14 42.32%
EPS 2.55 2.38 2.90 2.16 2.87 2.48 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6824 1.5708 1.3311 0.7731 1.3983 0.2096 0.1915 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 8.30 6.44 2.88 7.27 16.82 3.73 5.28 7.82%
P/EPS 58.00 40.67 13.51 27.22 39.19 5.34 -13.93 -
EY 1.72 2.46 7.40 3.67 2.55 18.72 -7.18 -
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 9.30 6.18 2.71 5.17 13.34 3.60 6.87 5.17%
P/EPS 65.00 39.00 12.70 19.34 31.08 5.16 -18.13 -
EY 1.54 2.56 7.87 5.17 3.22 19.40 -5.52 -
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