[KPS] YoY Annualized 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- -3.93%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 315,773 362,424 372,930 214,148 240,538 202,645 108,805 19.41%
PBT 91,968 51,109 40,676 54,340 96,201 94,673 78,236 2.72%
Tax -8,980 -21,137 -7,016 -212 -28,188 -38,913 -24,836 -15.58%
NP 82,988 29,972 33,660 54,128 68,013 55,760 53,400 7.61%
-
NP to SH 62,050 29,990 34,545 50,600 68,013 55,760 53,400 2.53%
-
Tax Rate 9.76% 41.36% 17.25% 0.39% 29.30% 41.10% 31.74% -
Total Cost 232,785 332,452 339,270 160,020 172,525 146,885 55,405 27.00%
-
Net Worth 959,252 860,026 734,088 777,409 812,701 727,668 64,374 56.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 25,326 23,522 17,272 11,517 - - - -
Div Payout % 40.82% 78.43% 50.00% 22.76% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 959,252 860,026 734,088 777,409 812,701 727,668 64,374 56.80%
NOSH 474,877 441,039 431,816 431,894 432,288 418,200 64,374 39.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 26.28% 8.27% 9.03% 25.28% 28.28% 27.52% 49.08% -
ROE 6.47% 3.49% 4.71% 6.51% 8.37% 7.66% 82.95% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 66.50 82.18 86.36 49.58 55.64 48.46 169.02 -14.38%
EPS 13.07 6.80 8.00 11.73 15.73 13.33 13.33 -0.32%
DPS 5.33 5.33 4.00 2.67 0.00 0.00 0.00 -
NAPS 2.02 1.95 1.70 1.80 1.88 1.74 1.00 12.42%
Adjusted Per Share Value based on latest NOSH - 427,891
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 57.43 65.91 67.82 38.95 43.75 36.85 19.79 19.41%
EPS 11.28 5.45 6.28 9.20 12.37 10.14 9.71 2.52%
DPS 4.61 4.28 3.14 2.09 0.00 0.00 0.00 -
NAPS 1.7445 1.5641 1.3351 1.4138 1.478 1.3234 0.1171 56.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 3.28 0.46 0.50 0.80 1.76 0.85 -
P/RPS 2.71 3.99 0.53 1.01 1.44 3.63 0.50 32.50%
P/EPS 13.78 48.24 5.75 4.27 5.08 13.20 1.02 54.26%
EY 7.26 2.07 17.39 23.43 19.67 7.58 97.59 -35.12%
DY 2.96 1.63 8.70 5.33 0.00 0.00 0.00 -
P/NAPS 0.89 1.68 0.27 0.28 0.43 1.01 0.85 0.76%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 21/11/03 29/11/02 -
Price 1.40 2.98 0.45 0.50 0.79 1.64 0.86 -
P/RPS 2.11 3.63 0.52 1.01 1.42 3.38 0.51 26.67%
P/EPS 10.71 43.82 5.63 4.27 5.02 12.30 1.04 47.44%
EY 9.33 2.28 17.78 23.43 19.92 8.13 96.46 -32.22%
DY 3.81 1.79 8.89 5.33 0.00 0.00 0.00 -
P/NAPS 0.69 1.53 0.26 0.28 0.42 0.94 0.86 -3.60%

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