[KPS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -24.06%
YoY- -380.77%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 386,486 378,649 427,974 401,056 339,248 308,887 216,434 47.23%
PBT 20,638 28,294 -132,328 -124,324 -111,380 -122,080 -24,715 -
Tax -6,567 -10,073 -4,958 -4,739 -4,624 -696 37,335 -
NP 14,071 18,221 -137,286 -129,063 -116,004 -122,776 12,620 7.53%
-
NP to SH 15,965 18,808 -59,562 -49,725 -40,083 -44,146 14,190 8.18%
-
Tax Rate 31.82% 35.60% - - - - - -
Total Cost 372,415 360,428 565,260 530,119 455,252 431,663 203,814 49.51%
-
Net Worth 863,742 426,421 727,964 106,470 731,918 885,494 770,205 7.94%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,890 1,890 1,890 10,447 8,557 8,557 8,557 -63.49%
Div Payout % 11.84% 10.05% 0.00% 0.00% 0.00% 0.00% 60.31% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 863,742 426,421 727,964 106,470 731,918 885,494 770,205 7.94%
NOSH 436,233 426,421 428,214 63,000 430,540 431,948 427,891 1.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.64% 4.81% -32.08% -32.18% -34.19% -39.75% 5.83% -
ROE 1.85% 4.41% -8.18% -46.70% -5.48% -4.99% 1.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.60 88.80 99.94 636.60 78.80 71.51 50.58 45.36%
EPS 3.66 4.41 -13.91 -78.93 -9.31 -10.22 3.32 6.72%
DPS 0.43 0.44 0.44 16.58 2.00 2.00 2.00 -64.14%
NAPS 1.98 1.00 1.70 1.69 1.70 2.05 1.80 6.56%
Adjusted Per Share Value based on latest NOSH - 63,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 70.29 68.86 77.83 72.94 61.70 56.18 39.36 47.24%
EPS 2.90 3.42 -10.83 -9.04 -7.29 -8.03 2.58 8.11%
DPS 0.34 0.34 0.34 1.90 1.56 1.56 1.56 -63.81%
NAPS 1.5708 0.7755 1.3239 0.1936 1.3311 1.6104 1.4007 7.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.22 0.43 0.46 0.47 0.50 0.50 0.50 -
P/RPS 1.38 0.48 0.46 0.07 0.63 0.70 0.99 24.81%
P/EPS 33.34 9.75 -3.31 -0.60 -5.37 -4.89 15.08 69.79%
EY 3.00 10.26 -30.24 -167.93 -18.62 -20.44 6.63 -41.08%
DY 0.36 1.03 0.96 35.28 4.00 4.00 4.00 -79.94%
P/NAPS 0.62 0.43 0.27 0.28 0.29 0.24 0.28 69.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 30/08/06 13/06/06 28/02/06 29/11/05 -
Price 1.17 0.61 0.45 0.50 0.47 0.49 0.50 -
P/RPS 1.32 0.69 0.45 0.08 0.60 0.69 0.99 21.16%
P/EPS 31.97 13.83 -3.24 -0.63 -5.05 -4.79 15.08 65.10%
EY 3.13 7.23 -30.91 -157.86 -19.81 -20.86 6.63 -39.39%
DY 0.37 0.73 0.98 33.17 4.26 4.08 4.00 -79.57%
P/NAPS 0.59 0.61 0.26 0.30 0.28 0.24 0.28 64.43%

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