[KPS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.07%
YoY- -31.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 369,714 330,452 378,649 372,930 383,798 299,104 308,887 12.76%
PBT 54,688 64,912 28,295 40,676 52,508 95,536 -123,802 -
Tax -14,810 -6,956 -10,073 -7,016 -14,096 -20,980 627 -
NP 39,878 57,956 18,222 33,660 38,412 74,556 -123,175 -
-
NP to SH 42,748 52,348 18,807 34,545 38,412 63,720 -48,761 -
-
Tax Rate 27.08% 10.72% 35.60% 17.25% 26.85% 21.96% - -
Total Cost 329,836 272,496 360,427 339,270 345,386 224,548 432,062 -16.51%
-
Net Worth 833,586 863,742 842,527 734,088 705,611 731,918 717,104 10.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 34,198 - 13,028 17,272 25,051 - 8,639 150.87%
Div Payout % 80.00% - 69.28% 50.00% 65.22% - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 833,586 863,742 842,527 734,088 705,611 731,918 717,104 10.58%
NOSH 427,480 436,233 434,292 431,816 417,521 430,540 431,990 -0.69%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.79% 17.54% 4.81% 9.03% 10.01% 24.93% -39.88% -
ROE 5.13% 6.06% 2.23% 4.71% 5.44% 8.71% -6.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 86.49 75.75 87.19 86.36 91.92 69.47 71.50 13.56%
EPS 10.00 12.00 4.40 8.00 9.20 14.80 -11.30 -
DPS 8.00 0.00 3.00 4.00 6.00 0.00 2.00 152.62%
NAPS 1.95 1.98 1.94 1.70 1.69 1.70 1.66 11.36%
Adjusted Per Share Value based on latest NOSH - 428,214
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 67.24 60.10 68.86 67.82 69.80 54.40 56.18 12.76%
EPS 7.77 9.52 3.42 6.28 6.99 11.59 -8.87 -
DPS 6.22 0.00 2.37 3.14 4.56 0.00 1.57 151.00%
NAPS 1.516 1.5708 1.5323 1.3351 1.2833 1.3311 1.3042 10.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.71 1.22 0.43 0.46 0.47 0.50 0.50 -
P/RPS 1.98 1.61 0.49 0.53 0.51 0.72 0.70 100.38%
P/EPS 17.10 10.17 9.93 5.75 5.11 3.38 -4.43 -
EY 5.85 9.84 10.07 17.39 19.57 29.60 -22.58 -
DY 4.68 0.00 6.98 8.70 12.77 0.00 4.00 11.06%
P/NAPS 0.88 0.62 0.22 0.27 0.28 0.29 0.30 105.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 13/06/06 28/02/06 -
Price 3.08 1.17 0.61 0.45 0.50 0.47 0.49 -
P/RPS 3.56 1.54 0.70 0.52 0.54 0.68 0.69 199.48%
P/EPS 30.80 9.75 14.09 5.63 5.43 3.18 -4.34 -
EY 3.25 10.26 7.10 17.78 18.40 31.49 -23.04 -
DY 2.60 0.00 4.92 8.89 12.00 0.00 4.08 -26.00%
P/NAPS 1.58 0.59 0.31 0.26 0.30 0.28 0.30 203.63%

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