[KPS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 131.58%
YoY- 142.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 370,769 371,607 386,486 378,649 427,974 401,056 339,248 6.09%
PBT 36,119 29,384 20,638 28,294 -132,328 -124,324 -111,380 -
Tax -20,664 -10,430 -6,567 -10,073 -4,958 -4,739 -4,624 171.06%
NP 15,455 18,954 14,071 18,221 -137,286 -129,063 -116,004 -
-
NP to SH 15,392 20,268 15,965 18,808 -59,562 -49,725 -40,083 -
-
Tax Rate 57.21% 35.50% 31.82% 35.60% - - - -
Total Cost 355,314 352,653 372,415 360,428 565,260 530,119 455,252 -15.21%
-
Net Worth 727,349 850,507 863,742 426,421 727,964 106,470 731,918 -0.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 17,446 17,446 1,890 1,890 1,890 10,447 8,557 60.71%
Div Payout % 113.35% 86.08% 11.84% 10.05% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 727,349 850,507 863,742 426,421 727,964 106,470 731,918 -0.41%
NOSH 372,999 436,157 436,233 426,421 428,214 63,000 430,540 -9.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.17% 5.10% 3.64% 4.81% -32.08% -32.18% -34.19% -
ROE 2.12% 2.38% 1.85% 4.41% -8.18% -46.70% -5.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.40 85.20 88.60 88.80 99.94 636.60 78.80 16.72%
EPS 4.13 4.65 3.66 4.41 -13.91 -78.93 -9.31 -
DPS 4.68 4.00 0.43 0.44 0.44 16.58 2.00 76.16%
NAPS 1.95 1.95 1.98 1.00 1.70 1.69 1.70 9.56%
Adjusted Per Share Value based on latest NOSH - 426,421
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.43 67.58 70.29 68.86 77.83 72.94 61.70 6.09%
EPS 2.80 3.69 2.90 3.42 -10.83 -9.04 -7.29 -
DPS 3.17 3.17 0.34 0.34 0.34 1.90 1.56 60.36%
NAPS 1.3228 1.5468 1.5708 0.7755 1.3239 0.1936 1.3311 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.28 1.71 1.22 0.43 0.46 0.47 0.50 -
P/RPS 3.30 2.01 1.38 0.48 0.46 0.07 0.63 201.30%
P/EPS 79.49 36.80 33.34 9.75 -3.31 -0.60 -5.37 -
EY 1.26 2.72 3.00 10.26 -30.24 -167.93 -18.62 -
DY 1.43 2.34 0.36 1.03 0.96 35.28 4.00 -49.59%
P/NAPS 1.68 0.88 0.62 0.43 0.27 0.28 0.29 222.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 31/05/07 28/02/07 29/11/06 30/08/06 13/06/06 -
Price 2.98 3.08 1.17 0.61 0.45 0.50 0.47 -
P/RPS 3.00 3.62 1.32 0.69 0.45 0.08 0.60 192.11%
P/EPS 72.22 66.28 31.97 13.83 -3.24 -0.63 -5.05 -
EY 1.38 1.51 3.13 7.23 -30.91 -157.86 -19.81 -
DY 1.57 1.30 0.37 0.73 0.98 33.17 4.26 -48.56%
P/NAPS 1.53 1.58 0.59 0.61 0.26 0.30 0.28 209.91%

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