[KPS] QoQ TTM 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- -19.78%
YoY- -519.75%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 371,607 386,486 378,649 427,974 401,056 339,248 308,887 13.15%
PBT 29,384 20,638 28,294 -132,328 -124,324 -111,380 -122,080 -
Tax -10,430 -6,567 -10,073 -4,958 -4,739 -4,624 -696 510.85%
NP 18,954 14,071 18,221 -137,286 -129,063 -116,004 -122,776 -
-
NP to SH 20,268 15,965 18,808 -59,562 -49,725 -40,083 -44,146 -
-
Tax Rate 35.50% 31.82% 35.60% - - - - -
Total Cost 352,653 372,415 360,428 565,260 530,119 455,252 431,663 -12.64%
-
Net Worth 850,507 863,742 426,421 727,964 106,470 731,918 885,494 -2.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 17,446 1,890 1,890 1,890 10,447 8,557 8,557 60.99%
Div Payout % 86.08% 11.84% 10.05% 0.00% 0.00% 0.00% 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 850,507 863,742 426,421 727,964 106,470 731,918 885,494 -2.65%
NOSH 436,157 436,233 426,421 428,214 63,000 430,540 431,948 0.65%
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 5.10% 3.64% 4.81% -32.08% -32.18% -34.19% -39.75% -
ROE 2.38% 1.85% 4.41% -8.18% -46.70% -5.48% -4.99% -
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 85.20 88.60 88.80 99.94 636.60 78.80 71.51 12.42%
EPS 4.65 3.66 4.41 -13.91 -78.93 -9.31 -10.22 -
DPS 4.00 0.43 0.44 0.44 16.58 2.00 2.00 58.94%
NAPS 1.95 1.98 1.00 1.70 1.69 1.70 2.05 -3.28%
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 67.58 70.29 68.86 77.83 72.94 61.70 56.18 13.14%
EPS 3.69 2.90 3.42 -10.83 -9.04 -7.29 -8.03 -
DPS 3.17 0.34 0.34 0.34 1.90 1.56 1.56 60.64%
NAPS 1.5468 1.5708 0.7755 1.3239 0.1936 1.3311 1.6104 -2.65%
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 2.01 1.38 0.48 0.46 0.07 0.63 0.70 102.41%
P/EPS 36.80 33.34 9.75 -3.31 -0.60 -5.37 -4.89 -
EY 2.72 3.00 10.26 -30.24 -167.93 -18.62 -20.44 -
DY 2.34 0.36 1.03 0.96 35.28 4.00 4.00 -30.12%
P/NAPS 0.88 0.62 0.43 0.27 0.28 0.29 0.24 138.34%
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 3.62 1.32 0.69 0.45 0.08 0.60 0.69 202.84%
P/EPS 66.28 31.97 13.83 -3.24 -0.63 -5.05 -4.79 -
EY 1.51 3.13 7.23 -30.91 -157.86 -19.81 -20.86 -
DY 1.30 0.37 0.73 0.98 33.17 4.26 4.08 -53.44%
P/NAPS 1.58 0.59 0.61 0.26 0.30 0.28 0.24 252.47%

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