[KPS] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.3%
YoY- -11.91%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 102,244 117,123 55,315 92,834 35,035 22,430 30,942 22.03%
PBT 11,116 2,370 15,314 27,456 23,199 91 -39,281 -
Tax -5,666 -1,803 -1,688 -11,604 -5,203 -20 39,281 -
NP 5,450 567 13,626 15,852 17,996 71 0 -
-
NP to SH 8,287 567 13,626 15,852 17,996 71 -37,794 -
-
Tax Rate 50.97% 76.08% 11.02% 42.26% 22.43% 21.98% - -
Total Cost 96,794 116,556 41,689 76,982 17,039 22,359 30,942 20.92%
-
Net Worth 850,507 106,470 756,011 784,031 639,857 111,292 116,459 39.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 17,446 1,890 - - - - - -
Div Payout % 210.53% 333.33% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 850,507 106,470 756,011 784,031 639,857 111,292 116,459 39.26%
NOSH 436,157 63,000 427,124 428,432 99,977 88,750 85,006 31.31%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.33% 0.48% 24.63% 17.08% 51.37% 0.32% 0.00% -
ROE 0.97% 0.53% 1.80% 2.02% 2.81% 0.06% -32.45% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.44 185.91 12.95 21.67 35.04 25.27 36.40 -7.06%
EPS 1.90 0.90 2.40 3.70 18.00 0.08 44.46 -40.85%
DPS 4.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.69 1.77 1.83 6.40 1.254 1.37 6.05%
Adjusted Per Share Value based on latest NOSH - 428,432
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 19.03 21.79 10.29 17.28 6.52 4.17 5.76 22.02%
EPS 1.54 0.11 2.54 2.95 3.35 0.01 -7.03 -
DPS 3.25 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5827 0.1981 1.4068 1.459 1.1907 0.2071 0.2167 39.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 0.47 0.62 1.14 1.19 1.02 1.05 -
P/RPS 7.29 0.25 4.79 5.26 3.40 4.04 2.88 16.73%
P/EPS 90.00 52.22 19.43 30.81 6.61 1,275.00 -2.36 -
EY 1.11 1.91 5.15 3.25 15.13 0.08 -42.34 -
DY 2.34 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.28 0.35 0.62 0.19 0.81 0.77 2.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 29/08/05 27/08/04 28/08/03 27/08/02 03/10/01 -
Price 3.08 0.50 0.55 0.76 1.77 0.90 1.00 -
P/RPS 13.14 0.27 4.25 3.51 5.05 3.56 2.75 29.76%
P/EPS 162.11 55.56 17.24 20.54 9.83 1,125.00 -2.25 -
EY 0.62 1.80 5.80 4.87 10.17 0.09 -44.46 -
DY 1.30 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.30 0.31 0.42 0.28 0.72 0.73 13.72%

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