[KPS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -228.49%
YoY- -304.23%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 279,698 191,899 74,776 308,887 160,611 99,730 44,415 240.63%
PBT 30,507 26,254 23,884 -123,802 40,755 28,498 13,184 74.85%
Tax -5,262 -7,048 -5,245 627 -159 -2,164 -1,317 151.58%
NP 25,245 19,206 18,639 -123,175 40,596 26,334 11,867 65.33%
-
NP to SH 25,909 19,206 15,930 -48,761 37,950 26,334 11,867 68.21%
-
Tax Rate 17.25% 26.85% 21.96% - 0.39% 7.59% 9.99% -
Total Cost 254,453 172,693 56,137 432,062 120,015 73,396 32,548 293.41%
-
Net Worth 734,088 705,611 731,918 717,104 777,409 769,876 425,080 43.89%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,954 12,525 - 8,639 8,637 - - -
Div Payout % 50.00% 65.22% - 0.00% 22.76% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 734,088 705,611 731,918 717,104 777,409 769,876 425,080 43.89%
NOSH 431,816 417,521 430,540 431,990 431,894 434,958 425,080 1.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.03% 10.01% 24.93% -39.88% 25.28% 26.41% 26.72% -
ROE 3.53% 2.72% 2.18% -6.80% 4.88% 3.42% 2.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.77 45.96 17.37 71.50 37.19 22.93 10.45 237.04%
EPS 6.00 4.60 3.70 -11.30 8.80 5.10 2.80 66.13%
DPS 3.00 3.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.70 1.69 1.70 1.66 1.80 1.77 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 431,948
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.87 34.90 13.60 56.18 29.21 18.14 8.08 240.57%
EPS 4.71 3.49 2.90 -8.87 6.90 4.79 2.16 68.07%
DPS 2.36 2.28 0.00 1.57 1.57 0.00 0.00 -
NAPS 1.3351 1.2833 1.3311 1.3042 1.4138 1.4001 0.7731 43.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.47 0.50 0.50 0.50 0.62 0.76 -
P/RPS 0.71 1.02 2.88 0.70 1.34 2.70 7.27 -78.76%
P/EPS 7.67 10.22 13.51 -4.43 5.69 10.24 27.22 -56.98%
EY 13.04 9.79 7.40 -22.58 17.57 9.77 3.67 132.66%
DY 6.52 6.38 0.00 4.00 4.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.30 0.28 0.35 0.76 -49.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 13/06/06 28/02/06 29/11/05 29/08/05 30/05/05 -
Price 0.45 0.50 0.47 0.49 0.50 0.55 0.54 -
P/RPS 0.69 1.09 2.71 0.69 1.34 2.40 5.17 -73.85%
P/EPS 7.50 10.87 12.70 -4.34 5.69 9.08 19.34 -46.79%
EY 13.33 9.20 7.87 -23.04 17.57 11.01 5.17 87.92%
DY 6.67 6.00 0.00 4.08 4.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.30 0.28 0.31 0.54 -38.54%

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