[KPS] QoQ Cumulative 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- 34.9%
YoY- -31.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 184,857 82,613 378,649 279,698 191,899 74,776 308,887 -29.05%
PBT 27,344 16,228 28,295 30,507 26,254 23,884 -123,802 -
Tax -7,405 -1,739 -10,073 -5,262 -7,048 -5,245 627 -
NP 19,939 14,489 18,222 25,245 19,206 18,639 -123,175 -
-
NP to SH 21,374 13,087 18,807 25,909 19,206 15,930 -48,761 -
-
Tax Rate 27.08% 10.72% 35.60% 17.25% 26.85% 21.96% - -
Total Cost 164,918 68,124 360,427 254,453 172,693 56,137 432,062 -47.47%
-
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 17,099 - 13,028 12,954 12,525 - 8,639 57.83%
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 2.56% 1.52% 2.23% 3.53% 2.72% 2.18% -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 43.24 18.94 87.19 64.77 45.96 17.37 71.50 -28.55%
EPS 5.00 3.00 4.40 6.00 4.60 3.70 -11.30 -
DPS 4.00 0.00 3.00 3.00 3.00 0.00 2.00 58.94%
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 34.40 15.37 70.46 52.05 35.71 13.91 57.48 -29.04%
EPS 3.98 2.44 3.50 4.82 3.57 2.96 -9.07 -
DPS 3.18 0.00 2.42 2.41 2.33 0.00 1.61 57.61%
NAPS 1.5512 1.6073 1.5678 1.366 1.313 1.362 1.3344 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 3.95 6.44 0.49 0.71 1.02 2.88 0.70 217.96%
P/EPS 34.20 40.67 9.93 7.67 10.22 13.51 -4.43 -
EY 2.92 2.46 10.07 13.04 9.79 7.40 -22.58 -
DY 2.34 0.00 6.98 6.52 6.38 0.00 4.00 -30.12%
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 7.12 6.18 0.70 0.69 1.09 2.71 0.69 376.00%
P/EPS 61.60 39.00 14.09 7.50 10.87 12.70 -4.34 -
EY 1.62 2.56 7.10 13.33 9.20 7.87 -23.04 -
DY 1.30 0.00 4.92 6.67 6.00 0.00 4.08 -53.44%
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