[KPS] YoY TTM 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- 4.73%
YoY- -10.47%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 386,486 339,248 243,818 254,895 171,811 136,341 143,133 17.99%
PBT 20,638 -111,380 1,294 95,814 89,526 -52,695 8,270 16.45%
Tax -6,567 -4,624 18,642 -47,980 -36,101 39,723 -37 136.96%
NP 14,071 -116,004 19,936 47,834 53,425 -12,972 8,233 9.33%
-
NP to SH 15,965 -40,083 19,936 47,834 53,425 -50,726 -1,266 -
-
Tax Rate 31.82% - -1,440.65% 50.08% 40.32% - 0.45% -
Total Cost 372,415 455,252 223,882 207,061 118,386 149,313 134,900 18.43%
-
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 1,890 8,557 - - - - - -
Div Payout % 11.84% 0.00% - - - - - -
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 3.64% -34.19% 8.18% 18.77% 31.10% -9.51% 5.75% -
ROE 1.85% -5.48% 4.69% 6.22% 46.35% -48.17% -0.82% -
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 88.60 78.80 57.36 59.67 202.72 160.55 168.51 -10.15%
EPS 3.66 -9.31 4.69 11.20 63.04 -59.73 -1.49 -
DPS 0.43 2.00 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 70.29 61.70 44.34 46.36 31.25 24.80 26.03 17.99%
EPS 2.90 -7.29 3.63 8.70 9.72 -9.23 -0.23 -
DPS 0.34 1.56 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 1.38 0.63 1.33 2.43 0.42 0.45 0.59 15.20%
P/EPS 33.34 -5.37 16.20 12.95 1.36 -1.22 -67.09 -
EY 3.00 -18.62 6.17 7.72 73.30 -81.82 -1.49 -
DY 0.36 4.00 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 1.32 0.60 0.94 1.93 0.41 0.59 0.65 12.52%
P/EPS 31.97 -5.05 11.51 10.27 1.32 -1.59 -73.80 -
EY 3.13 -19.81 8.69 9.74 75.95 -62.88 -1.35 -
DY 0.37 4.26 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