[KPS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.2%
YoY- -301.06%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 378,649 427,974 401,056 339,248 308,887 216,434 206,299 49.74%
PBT 28,294 -132,328 -124,324 -111,380 -122,080 -24,715 -10,848 -
Tax -10,073 -4,958 -4,739 -4,624 -696 37,335 28,558 -
NP 18,221 -137,286 -129,063 -116,004 -122,776 12,620 17,710 1.90%
-
NP to SH 18,808 -59,562 -49,725 -40,083 -44,146 14,190 17,710 4.08%
-
Tax Rate 35.60% - - - - - - -
Total Cost 360,428 565,260 530,119 455,252 431,663 203,814 188,589 53.82%
-
Net Worth 426,421 727,964 106,470 731,918 885,494 770,205 756,011 -31.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,890 1,890 10,447 8,557 8,557 8,557 - -
Div Payout % 10.05% 0.00% 0.00% 0.00% 0.00% 60.31% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 426,421 727,964 106,470 731,918 885,494 770,205 756,011 -31.66%
NOSH 426,421 428,214 63,000 430,540 431,948 427,891 427,124 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.81% -32.08% -32.18% -34.19% -39.75% 5.83% 8.58% -
ROE 4.41% -8.18% -46.70% -5.48% -4.99% 1.84% 2.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.80 99.94 636.60 78.80 71.51 50.58 48.30 49.90%
EPS 4.41 -13.91 -78.93 -9.31 -10.22 3.32 4.15 4.12%
DPS 0.44 0.44 16.58 2.00 2.00 2.00 0.00 -
NAPS 1.00 1.70 1.69 1.70 2.05 1.80 1.77 -31.58%
Adjusted Per Share Value based on latest NOSH - 430,540
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.86 77.83 72.94 61.70 56.18 39.36 37.52 49.73%
EPS 3.42 -10.83 -9.04 -7.29 -8.03 2.58 3.22 4.08%
DPS 0.34 0.34 1.90 1.56 1.56 1.56 0.00 -
NAPS 0.7755 1.3239 0.1936 1.3311 1.6104 1.4007 1.3749 -31.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.43 0.46 0.47 0.50 0.50 0.50 0.62 -
P/RPS 0.48 0.46 0.07 0.63 0.70 0.99 1.28 -47.90%
P/EPS 9.75 -3.31 -0.60 -5.37 -4.89 15.08 14.95 -24.73%
EY 10.26 -30.24 -167.93 -18.62 -20.44 6.63 6.69 32.88%
DY 1.03 0.96 35.28 4.00 4.00 4.00 0.00 -
P/NAPS 0.43 0.27 0.28 0.29 0.24 0.28 0.35 14.66%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 30/08/06 13/06/06 28/02/06 29/11/05 29/08/05 -
Price 0.61 0.45 0.50 0.47 0.49 0.50 0.55 -
P/RPS 0.69 0.45 0.08 0.60 0.69 0.99 1.14 -28.38%
P/EPS 13.83 -3.24 -0.63 -5.05 -4.79 15.08 13.26 2.83%
EY 7.23 -30.91 -157.86 -19.81 -20.86 6.63 7.54 -2.75%
DY 0.73 0.98 33.17 4.26 4.08 4.00 0.00 -
P/NAPS 0.61 0.26 0.30 0.28 0.24 0.28 0.31 56.83%

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