[KPS] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.95%
YoY- -16.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 299,104 308,887 214,148 199,460 177,660 236,227 240,538 15.65%
PBT 95,536 -123,802 54,340 56,996 52,736 6,681 96,201 -0.46%
Tax -20,980 627 -212 -4,328 -5,268 17,194 -28,188 -17.88%
NP 74,556 -123,175 54,128 52,668 47,468 23,875 68,013 6.32%
-
NP to SH 63,720 -48,761 50,600 52,668 47,468 23,875 68,013 -4.25%
-
Tax Rate 21.96% - 0.39% 7.59% 9.99% -257.36% 29.30% -
Total Cost 224,548 432,062 160,020 146,792 130,192 212,352 172,525 19.22%
-
Net Worth 731,918 717,104 777,409 769,876 425,080 1,012,180 812,701 -6.74%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 8,639 11,517 - - 8,651 - -
Div Payout % - 0.00% 22.76% - - 36.24% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 731,918 717,104 777,409 769,876 425,080 1,012,180 812,701 -6.74%
NOSH 430,540 431,990 431,894 434,958 425,080 432,555 432,288 -0.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.93% -39.88% 25.28% 26.41% 26.72% 10.11% 28.28% -
ROE 8.71% -6.80% 6.51% 6.84% 11.17% 2.36% 8.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 69.47 71.50 49.58 45.86 41.79 54.61 55.64 15.96%
EPS 14.80 -11.30 11.73 10.20 11.20 5.50 15.73 -3.98%
DPS 0.00 2.00 2.67 0.00 0.00 2.00 0.00 -
NAPS 1.70 1.66 1.80 1.77 1.00 2.34 1.88 -6.49%
Adjusted Per Share Value based on latest NOSH - 427,124
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.40 56.18 38.95 36.27 32.31 42.96 43.75 15.64%
EPS 11.59 -8.87 9.20 9.58 8.63 4.34 12.37 -4.25%
DPS 0.00 1.57 2.09 0.00 0.00 1.57 0.00 -
NAPS 1.3311 1.3042 1.4138 1.4001 0.7731 1.8408 1.478 -6.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.50 0.50 0.62 0.76 0.76 0.80 -
P/RPS 0.72 0.70 1.01 1.35 1.82 1.39 1.44 -37.03%
P/EPS 3.38 -4.43 4.27 5.12 6.81 13.77 5.08 -23.80%
EY 29.60 -22.58 23.43 19.53 14.69 7.26 19.67 31.35%
DY 0.00 4.00 5.33 0.00 0.00 2.63 0.00 -
P/NAPS 0.29 0.30 0.28 0.35 0.76 0.32 0.43 -23.11%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 26/11/04 -
Price 0.47 0.49 0.50 0.55 0.54 0.81 0.79 -
P/RPS 0.68 0.69 1.01 1.20 1.29 1.48 1.42 -38.81%
P/EPS 3.18 -4.34 4.27 4.54 4.84 14.68 5.02 -26.26%
EY 31.49 -23.04 23.43 22.02 20.68 6.81 19.92 35.74%
DY 0.00 4.08 5.33 0.00 0.00 2.47 0.00 -
P/NAPS 0.28 0.30 0.28 0.31 0.54 0.35 0.42 -23.70%

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