[KPS] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 309.77%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 82,613 74,776 44,415 36,823 19,562 11,743 13,407 35.38%
PBT 16,228 23,884 13,184 18,569 18,425 -4,509 -4,426 -
Tax -1,739 -5,245 -1,317 -2,764 -4,779 4,509 4,426 -
NP 14,489 18,639 11,867 15,805 13,646 0 0 -
-
NP to SH 13,087 15,930 11,867 15,805 13,646 -4,450 -5,742 -
-
Tax Rate 10.72% 21.96% 9.99% 14.89% 25.94% - - -
Total Cost 68,124 56,137 32,548 21,018 5,916 11,743 13,407 31.10%
-
Net Worth 863,742 731,918 425,080 768,891 115,265 105,305 153,742 33.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 863,742 731,918 425,080 768,891 115,265 105,305 153,742 33.31%
NOSH 436,233 430,540 425,080 427,162 84,753 84,923 84,940 31.33%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.54% 24.93% 26.72% 42.92% 69.76% 0.00% 0.00% -
ROE 1.52% 2.18% 2.79% 2.06% 11.84% -4.23% -3.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.94 17.37 10.45 8.62 23.08 13.83 15.78 3.08%
EPS 3.00 3.70 2.80 3.70 3.50 -5.24 -6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.70 1.00 1.80 1.36 1.24 1.81 1.50%
Adjusted Per Share Value based on latest NOSH - 427,162
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.02 13.60 8.08 6.70 3.56 2.14 2.44 35.35%
EPS 2.38 2.90 2.16 2.87 2.48 -0.81 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5708 1.3311 0.7731 1.3983 0.2096 0.1915 0.2796 33.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.22 0.50 0.76 1.45 0.86 0.73 1.00 -
P/RPS 6.44 2.88 7.27 16.82 3.73 5.28 6.34 0.26%
P/EPS 40.67 13.51 27.22 39.19 5.34 -13.93 -14.79 -
EY 2.46 7.40 3.67 2.55 18.72 -7.18 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.29 0.76 0.81 0.63 0.59 0.55 2.01%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 13/06/06 30/05/05 28/05/04 29/05/03 30/05/02 24/07/01 -
Price 1.17 0.47 0.54 1.15 0.83 0.95 1.10 -
P/RPS 6.18 2.71 5.17 13.34 3.60 6.87 6.97 -1.98%
P/EPS 39.00 12.70 19.34 31.08 5.16 -18.13 -16.27 -
EY 2.56 7.87 5.17 3.22 19.40 -5.52 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.28 0.54 0.64 0.61 0.77 0.61 -0.55%

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