[KPS] QoQ Cumulative 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- 44.11%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 191,899 74,776 308,887 160,611 99,730 44,415 236,227 -12.97%
PBT 26,254 23,884 -123,802 40,755 28,498 13,184 6,681 149.64%
Tax -7,048 -5,245 627 -159 -2,164 -1,317 17,194 -
NP 19,206 18,639 -123,175 40,596 26,334 11,867 23,875 -13.53%
-
NP to SH 19,206 15,930 -48,761 37,950 26,334 11,867 23,875 -13.53%
-
Tax Rate 26.85% 21.96% - 0.39% 7.59% 9.99% -257.36% -
Total Cost 172,693 56,137 432,062 120,015 73,396 32,548 212,352 -12.90%
-
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 12,525 - 8,639 8,637 - - 8,651 28.06%
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 2.72% 2.18% -6.80% 4.88% 3.42% 2.79% 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 45.96 17.37 71.50 37.19 22.93 10.45 54.61 -10.88%
EPS 4.60 3.70 -11.30 8.80 5.10 2.80 5.50 -11.25%
DPS 3.00 0.00 2.00 2.00 0.00 0.00 2.00 31.13%
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 34.90 13.60 56.18 29.21 18.14 8.08 42.96 -12.96%
EPS 3.49 2.90 -8.87 6.90 4.79 2.16 4.34 -13.55%
DPS 2.28 0.00 1.57 1.57 0.00 0.00 1.57 28.32%
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 1.02 2.88 0.70 1.34 2.70 7.27 1.39 -18.68%
P/EPS 10.22 13.51 -4.43 5.69 10.24 27.22 13.77 -18.07%
EY 9.79 7.40 -22.58 17.57 9.77 3.67 7.26 22.12%
DY 6.38 0.00 4.00 4.00 0.00 0.00 2.63 80.83%
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 1.09 2.71 0.69 1.34 2.40 5.17 1.48 -18.49%
P/EPS 10.87 12.70 -4.34 5.69 9.08 19.34 14.68 -18.19%
EY 9.20 7.87 -23.04 17.57 11.01 5.17 6.81 22.27%
DY 6.00 0.00 4.08 4.00 0.00 0.00 2.47 80.99%
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