[KPS] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 14.82%
YoY- -14.04%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 67,742 102,244 117,123 55,315 92,834 35,035 22,430 20.20%
PBT 26,480 11,116 2,370 15,314 27,456 23,199 91 157.20%
Tax 1,443 -5,666 -1,803 -1,688 -11,604 -5,203 -20 -
NP 27,923 5,450 567 13,626 15,852 17,996 71 170.43%
-
NP to SH 19,287 8,287 567 13,626 15,852 17,996 71 154.27%
-
Tax Rate -5.45% 50.97% 76.08% 11.02% 42.26% 22.43% 21.98% -
Total Cost 39,819 96,794 116,556 41,689 76,982 17,039 22,359 10.08%
-
Net Worth 936,125 850,507 106,470 756,011 784,031 639,857 111,292 42.56%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 18,816 17,446 1,890 - - - - -
Div Payout % 97.56% 210.53% 333.33% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 936,125 850,507 106,470 756,011 784,031 639,857 111,292 42.56%
NOSH 470,414 436,157 63,000 427,124 428,432 99,977 88,750 32.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 41.22% 5.33% 0.48% 24.63% 17.08% 51.37% 0.32% -
ROE 2.06% 0.97% 0.53% 1.80% 2.02% 2.81% 0.06% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.40 23.44 185.91 12.95 21.67 35.04 25.27 -8.93%
EPS 4.10 1.90 0.90 2.40 3.70 18.00 0.08 92.61%
DPS 4.00 4.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.95 1.69 1.77 1.83 6.40 1.254 7.99%
Adjusted Per Share Value based on latest NOSH - 427,124
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.61 19.03 21.79 10.29 17.28 6.52 4.17 20.23%
EPS 3.59 1.54 0.11 2.54 2.95 3.35 0.01 166.35%
DPS 3.50 3.25 0.35 0.00 0.00 0.00 0.00 -
NAPS 1.742 1.5827 0.1981 1.4068 1.459 1.1907 0.2071 42.56%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.12 1.71 0.47 0.62 1.14 1.19 1.02 -
P/RPS 14.72 7.29 0.25 4.79 5.26 3.40 4.04 24.02%
P/EPS 51.71 90.00 52.22 19.43 30.81 6.61 1,275.00 -41.35%
EY 1.93 1.11 1.91 5.15 3.25 15.13 0.08 69.90%
DY 1.89 2.34 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.88 0.28 0.35 0.62 0.19 0.81 4.74%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 30/08/06 29/08/05 27/08/04 28/08/03 27/08/02 -
Price 2.07 3.08 0.50 0.55 0.76 1.77 0.90 -
P/RPS 14.37 13.14 0.27 4.25 3.51 5.05 3.56 26.15%
P/EPS 50.49 162.11 55.56 17.24 20.54 9.83 1,125.00 -40.35%
EY 1.98 0.62 1.80 5.80 4.87 10.17 0.09 67.31%
DY 1.93 1.30 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.58 0.30 0.31 0.42 0.28 0.72 6.31%

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