[KPS] YoY Annualized Quarter 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- -10.07%
YoY- -31.73%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 262,985 315,773 362,424 372,930 214,148 240,538 202,645 4.43%
PBT 67,548 91,968 51,109 40,676 54,340 96,201 94,673 -5.46%
Tax 1,181 -8,980 -21,137 -7,016 -212 -28,188 -38,913 -
NP 68,729 82,988 29,972 33,660 54,128 68,013 55,760 3.54%
-
NP to SH 58,020 62,050 29,990 34,545 50,600 68,013 55,760 0.66%
-
Tax Rate -1.75% 9.76% 41.36% 17.25% 0.39% 29.30% 41.10% -
Total Cost 194,256 232,785 332,452 339,270 160,020 172,525 146,885 4.76%
-
Net Worth 946,809 959,252 860,026 734,088 777,409 812,701 727,668 4.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 25,503 25,326 23,522 17,272 11,517 - - -
Div Payout % 43.96% 40.82% 78.43% 50.00% 22.76% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 946,809 959,252 860,026 734,088 777,409 812,701 727,668 4.48%
NOSH 478,186 474,877 441,039 431,816 431,894 432,288 418,200 2.25%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 26.13% 26.28% 8.27% 9.03% 25.28% 28.28% 27.52% -
ROE 6.13% 6.47% 3.49% 4.71% 6.51% 8.37% 7.66% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 55.00 66.50 82.18 86.36 49.58 55.64 48.46 2.13%
EPS 12.13 13.07 6.80 8.00 11.73 15.73 13.33 -1.55%
DPS 5.33 5.33 5.33 4.00 2.67 0.00 0.00 -
NAPS 1.98 2.02 1.95 1.70 1.80 1.88 1.74 2.17%
Adjusted Per Share Value based on latest NOSH - 428,214
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.94 58.76 67.44 69.40 39.85 44.76 37.71 4.43%
EPS 10.80 11.55 5.58 6.43 9.42 12.66 10.38 0.66%
DPS 4.75 4.71 4.38 3.21 2.14 0.00 0.00 -
NAPS 1.7619 1.785 1.6004 1.366 1.4467 1.5123 1.3541 4.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.74 1.80 3.28 0.46 0.50 0.80 1.76 -
P/RPS 3.16 2.71 3.99 0.53 1.01 1.44 3.63 -2.28%
P/EPS 14.34 13.78 48.24 5.75 4.27 5.08 13.20 1.38%
EY 6.97 7.26 2.07 17.39 23.43 19.67 7.58 -1.38%
DY 3.07 2.96 1.63 8.70 5.33 0.00 0.00 -
P/NAPS 0.88 0.89 1.68 0.27 0.28 0.43 1.01 -2.26%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 21/11/03 -
Price 1.48 1.40 2.98 0.45 0.50 0.79 1.64 -
P/RPS 2.69 2.11 3.63 0.52 1.01 1.42 3.38 -3.73%
P/EPS 12.20 10.71 43.82 5.63 4.27 5.02 12.30 -0.13%
EY 8.20 9.33 2.28 17.78 23.43 19.92 8.13 0.14%
DY 3.60 3.81 1.79 8.89 5.33 0.00 0.00 -
P/NAPS 0.75 0.69 1.53 0.26 0.28 0.42 0.94 -3.69%

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