[KPS] YoY 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- 16.19%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
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 71,118 86,961 87,799 60,881 50,746 97,387 20,721 22.79%
PBT 20,052 10,988 4,253 12,257 26,124 29,380 21,297 -0.99%
Tax -2,579 -8,448 1,786 2,005 -6,772 -19,204 -6,756 -14.81%
NP 17,473 2,540 6,039 14,262 19,352 10,176 14,541 3.10%
-
NP to SH 11,892 1,119 5,995 15,832 19,352 10,176 14,541 -3.29%
-
Tax Rate 12.86% 76.88% -41.99% -16.36% 25.92% 65.36% 31.72% -
Total Cost 53,645 84,421 81,760 46,619 31,394 87,211 6,180 43.31%
-
Net Worth 960,873 727,349 727,964 770,205 808,483 885,312 84,821 49.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 8,557 - - - -
Div Payout % - - - 54.05% - - - -
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 960,873 727,349 727,964 770,205 808,483 885,312 84,821 49.80%
NOSH 475,680 372,999 428,214 427,891 430,044 508,800 84,821 33.25%
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 24.57% 2.92% 6.88% 23.43% 38.14% 10.45% 70.18% -
ROE 1.24% 0.15% 0.82% 2.06% 2.39% 1.15% 17.14% -
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 14.95 23.31 20.50 14.23 11.80 19.14 24.43 -7.85%
EPS 2.50 0.30 1.40 3.70 4.50 2.00 4.00 -7.52%
DPS 0.00 0.00 0.00 2.00 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 13.23 16.18 16.34 11.33 9.44 18.12 3.86 22.76%
EPS 2.21 0.21 1.12 2.95 3.60 1.89 2.71 -3.33%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 1.7881 1.3535 1.3546 1.4332 1.5045 1.6474 0.1578 49.81%
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 12.04 14.07 2.24 3.51 6.78 9.20 3.48 22.95%
P/EPS 72.00 1,093.33 32.86 13.51 17.78 88.00 4.96 56.12%
EY 1.39 0.09 3.04 7.40 5.63 1.14 20.17 -35.94%
DY 0.00 0.00 0.00 4.00 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 9.36 12.78 2.19 3.51 6.69 8.57 3.52 17.68%
P/EPS 56.00 993.33 32.14 13.51 17.56 82.00 5.02 49.42%
EY 1.79 0.10 3.11 7.40 5.70 1.22 19.93 -33.05%
DY 0.00 0.00 0.00 4.00 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