[KPS] YoY TTM 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- 20.08%
YoY- 16.91%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 370,769 427,974 216,434 266,053 246,202 134,712 155,486 15.57%
PBT 36,119 -132,328 -24,715 96,815 95,972 39,963 -34,497 -
Tax -20,664 -4,958 37,335 -41,949 -49,041 -9,712 34,173 -
NP 15,455 -137,286 12,620 54,866 46,931 30,251 -324 -
-
NP to SH 15,392 -59,562 14,190 54,866 46,931 30,251 -43,820 -
-
Tax Rate 57.21% - - 43.33% 51.10% 24.30% - -
Total Cost 355,314 565,260 203,814 211,187 199,271 104,461 155,810 14.72%
-
Net Worth 727,349 727,964 770,205 808,483 508,800 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 17,446 1,890 8,557 - - - - -
Div Payout % 113.35% 0.00% 60.31% - - - - -
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 727,349 727,964 770,205 808,483 508,800 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 4.17% -32.08% 5.83% 20.62% 19.06% 22.46% -0.21% -
ROE 2.12% -8.18% 1.84% 6.79% 9.22% 35.66% -40.60% -
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 99.40 99.94 50.58 61.87 48.39 158.82 182.98 -9.66%
EPS 4.13 -13.91 3.32 12.76 9.22 35.66 -51.57 -
DPS 4.68 0.44 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.70 1.80 1.88 1.00 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 67.43 77.83 39.36 48.39 44.78 24.50 28.28 15.57%
EPS 2.80 -10.83 2.58 9.98 8.54 5.50 -7.97 -
DPS 3.17 0.34 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.3228 1.3239 1.4007 1.4704 0.9253 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 3.30 0.46 0.99 1.29 3.64 0.54 0.44 39.88%
P/EPS 79.49 -3.31 15.08 6.27 19.08 2.38 -1.57 -
EY 1.26 -30.24 6.63 15.95 5.24 41.96 -63.66 -
DY 1.43 0.96 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.27 0.28 0.43 1.76 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 3.00 0.45 0.99 1.28 3.39 0.54 0.51 34.33%
P/EPS 72.22 -3.24 15.08 6.19 17.78 2.41 -1.82 -
EY 1.38 -30.91 6.63 16.15 5.62 41.47 -54.86 -
DY 1.57 0.98 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.26 0.28 0.42 1.64 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