[KPS] QoQ 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- 16.19%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
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 117,123 74,776 148,276 60,881 55,315 44,415 55,823 64.11%
PBT 2,370 23,884 -162,835 12,257 15,314 13,184 -65,470 -
Tax -1,803 -5,245 304 2,005 -1,688 -1,317 38,335 -
NP 567 18,639 -162,531 14,262 13,626 11,867 -27,135 -
-
NP to SH 567 15,930 -85,471 15,832 13,626 11,867 -27,135 -
-
Tax Rate 76.08% 21.96% - -16.36% 11.02% 9.99% - -
Total Cost 116,556 56,137 310,807 46,619 41,689 32,548 82,958 25.52%
-
Net Worth 106,470 731,918 885,494 770,205 756,011 425,080 775,610 -73.48%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,890 - - 8,557 - - - -
Div Payout % 333.33% - - 54.05% - - - -
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 106,470 731,918 885,494 770,205 756,011 425,080 775,610 -73.48%
NOSH 63,000 430,540 431,948 427,891 427,124 425,080 430,894 -72.34%
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 0.48% 24.93% -109.61% 23.43% 24.63% 26.72% -48.61% -
ROE 0.53% 2.18% -9.65% 2.06% 1.80% 2.79% -3.50% -
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 185.91 17.37 34.33 14.23 12.95 10.45 12.96 493.26%
EPS 0.90 3.70 -19.80 3.70 2.40 2.80 -6.30 -
DPS 3.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.70 2.05 1.80 1.77 1.00 1.80 -4.12%
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 21.79 13.91 27.59 11.33 10.29 8.27 10.39 64.06%
EPS 0.11 2.96 -15.90 2.95 2.54 2.21 -5.05 -
DPS 0.35 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.1981 1.362 1.6478 1.4332 1.4068 0.791 1.4433 -73.48%
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 0.25 2.88 1.46 3.51 4.79 7.27 5.87 -87.87%
P/EPS 52.22 13.51 -2.53 13.51 19.43 27.22 -12.07 -
EY 1.91 7.40 -39.57 7.40 5.15 3.67 -8.29 -
DY 6.38 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.24 0.28 0.35 0.76 0.42 -23.74%
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 0.27 2.71 1.43 3.51 4.25 5.17 6.25 -87.75%
P/EPS 55.56 12.70 -2.48 13.51 17.24 19.34 -12.86 -
EY 1.80 7.87 -40.38 7.40 5.80 5.17 -7.77 -
DY 6.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.24 0.28 0.31 0.54 0.45 -23.74%

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