[KPS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.93%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 383,798 299,104 308,887 214,148 199,460 177,660 236,227 38.32%
PBT 52,508 95,536 -123,802 54,340 56,996 52,736 6,681 296.79%
Tax -14,096 -20,980 627 -212 -4,328 -5,268 17,194 -
NP 38,412 74,556 -123,175 54,128 52,668 47,468 23,875 37.42%
-
NP to SH 38,412 63,720 -48,761 50,600 52,668 47,468 23,875 37.42%
-
Tax Rate 26.85% 21.96% - 0.39% 7.59% 9.99% -257.36% -
Total Cost 345,386 224,548 432,062 160,020 146,792 130,192 212,352 38.42%
-
Net Worth 705,611 731,918 717,104 777,409 769,876 425,080 1,012,180 -21.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 25,051 - 8,639 11,517 - - 8,651 103.55%
Div Payout % 65.22% - 0.00% 22.76% - - 36.24% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 705,611 731,918 717,104 777,409 769,876 425,080 1,012,180 -21.43%
NOSH 417,521 430,540 431,990 431,894 434,958 425,080 432,555 -2.33%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.01% 24.93% -39.88% 25.28% 26.41% 26.72% 10.11% -
ROE 5.44% 8.71% -6.80% 6.51% 6.84% 11.17% 2.36% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 91.92 69.47 71.50 49.58 45.86 41.79 54.61 41.63%
EPS 9.20 14.80 -11.30 11.73 10.20 11.20 5.50 41.04%
DPS 6.00 0.00 2.00 2.67 0.00 0.00 2.00 108.42%
NAPS 1.69 1.70 1.66 1.80 1.77 1.00 2.34 -19.55%
Adjusted Per Share Value based on latest NOSH - 427,891
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.80 54.40 56.18 38.95 36.27 32.31 42.96 38.32%
EPS 6.99 11.59 -8.87 9.20 9.58 8.63 4.34 37.52%
DPS 4.56 0.00 1.57 2.09 0.00 0.00 1.57 103.96%
NAPS 1.2833 1.3311 1.3042 1.4138 1.4001 0.7731 1.8408 -21.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.50 0.50 0.50 0.62 0.76 0.76 -
P/RPS 0.51 0.72 0.70 1.01 1.35 1.82 1.39 -48.84%
P/EPS 5.11 3.38 -4.43 4.27 5.12 6.81 13.77 -48.45%
EY 19.57 29.60 -22.58 23.43 19.53 14.69 7.26 94.04%
DY 12.77 0.00 4.00 5.33 0.00 0.00 2.63 187.57%
P/NAPS 0.28 0.29 0.30 0.28 0.35 0.76 0.32 -8.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 13/06/06 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.50 0.47 0.49 0.50 0.55 0.54 0.81 -
P/RPS 0.54 0.68 0.69 1.01 1.20 1.29 1.48 -49.03%
P/EPS 5.43 3.18 -4.34 4.27 4.54 4.84 14.68 -48.56%
EY 18.40 31.49 -23.04 23.43 22.02 20.68 6.81 94.34%
DY 12.00 0.00 4.08 5.33 0.00 0.00 2.47 187.68%
P/NAPS 0.30 0.28 0.30 0.28 0.31 0.54 0.35 -9.79%

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