[KPS] YoY 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- 22.08%
YoY- 90.17%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 86,961 87,799 60,881 50,746 97,387 20,721 28,718 20.27%
PBT 10,988 4,253 12,257 26,124 29,380 21,297 -7,244 -
Tax -8,448 1,786 2,005 -6,772 -19,204 -6,756 7,244 -
NP 2,540 6,039 14,262 19,352 10,176 14,541 0 -
-
NP to SH 1,119 5,995 15,832 19,352 10,176 14,541 -8,557 -
-
Tax Rate 76.88% -41.99% -16.36% 25.92% 65.36% 31.72% - -
Total Cost 84,421 81,760 46,619 31,394 87,211 6,180 28,718 19.67%
-
Net Worth 727,349 727,964 770,205 808,483 885,312 84,821 107,918 37.41%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 8,557 - - - - -
Div Payout % - - 54.05% - - - - -
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 727,349 727,964 770,205 808,483 885,312 84,821 107,918 37.41%
NOSH 372,999 428,214 427,891 430,044 508,800 84,821 84,975 27.94%
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 2.92% 6.88% 23.43% 38.14% 10.45% 70.18% 0.00% -
ROE 0.15% 0.82% 2.06% 2.39% 1.15% 17.14% -7.93% -
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 23.31 20.50 14.23 11.80 19.14 24.43 33.80 -6.00%
EPS 0.30 1.40 3.70 4.50 2.00 4.00 -10.07 -
DPS 0.00 0.00 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 15.82 15.97 11.07 9.23 17.71 3.77 5.22 20.28%
EPS 0.20 1.09 2.88 3.52 1.85 2.64 -1.56 -
DPS 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.3228 1.3239 1.4007 1.4704 1.6101 0.1543 0.1963 37.41%
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 14.07 2.24 3.51 6.78 9.20 3.48 2.40 34.26%
P/EPS 1,093.33 32.86 13.51 17.78 88.00 4.96 -8.04 -
EY 0.09 3.04 7.40 5.63 1.14 20.17 -12.43 -
DY 0.00 0.00 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 12.78 2.19 3.51 6.69 8.57 3.52 2.78 28.93%
P/EPS 993.33 32.14 13.51 17.56 82.00 5.02 -9.33 -
EY 0.10 3.11 7.40 5.70 1.22 19.93 -10.71 -
DY 0.00 0.00 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