[KPS] YoY TTM 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- -19.88%
YoY- -74.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 390,614 370,769 427,974 216,434 266,053 246,202 134,712 19.39%
PBT 91,948 36,119 -132,328 -24,715 96,815 95,972 39,963 14.88%
Tax -16,127 -20,664 -4,958 37,335 -41,949 -49,041 -9,712 8.81%
NP 75,821 15,455 -137,286 12,620 54,866 46,931 30,251 16.53%
-
NP to SH 54,700 15,392 -59,562 14,190 54,866 46,931 30,251 10.36%
-
Tax Rate 17.54% 57.21% - - 43.33% 51.10% 24.30% -
Total Cost 314,793 355,314 565,260 203,814 211,187 199,271 104,461 20.16%
-
Net Worth 960,873 727,349 727,964 770,205 808,483 508,800 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 18,816 17,446 1,890 8,557 - - - -
Div Payout % 34.40% 113.35% 0.00% 60.31% - - - -
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 960,873 727,349 727,964 770,205 808,483 508,800 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 19.41% 4.17% -32.08% 5.83% 20.62% 19.06% 22.46% -
ROE 5.69% 2.12% -8.18% 1.84% 6.79% 9.22% 35.66% -
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 82.12 99.40 99.94 50.58 61.87 48.39 158.82 -10.40%
EPS 11.50 4.13 -13.91 3.32 12.76 9.22 35.66 -17.17%
DPS 3.96 4.68 0.44 2.00 0.00 0.00 0.00 -
NAPS 2.02 1.95 1.70 1.80 1.88 1.00 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 71.04 67.43 77.83 39.36 48.39 44.78 24.50 19.39%
EPS 9.95 2.80 -10.83 2.58 9.98 8.54 5.50 10.37%
DPS 3.42 3.17 0.34 1.56 0.00 0.00 0.00 -
NAPS 1.7475 1.3228 1.3239 1.4007 1.4704 0.9253 0.1543 49.80%
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 2.19 3.30 0.46 0.99 1.29 3.64 0.54 26.25%
P/EPS 15.65 79.49 -3.31 15.08 6.27 19.08 2.38 36.83%
EY 6.39 1.26 -30.24 6.63 15.95 5.24 41.96 -26.90%
DY 2.20 1.43 0.96 4.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.68 0.27 0.28 0.43 1.76 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 1.70 3.00 0.45 0.99 1.28 3.39 0.54 21.04%
P/EPS 12.17 72.22 -3.24 15.08 6.19 17.78 2.41 30.94%
EY 8.21 1.38 -30.91 6.63 16.15 5.62 41.47 -23.63%
DY 2.83 1.57 0.98 4.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.53 0.26 0.28 0.42 1.64 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