[KPS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 131.58%
YoY- 142.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 345,069 305,827 425,602 378,649 308,887 236,226 237,634 6.40%
PBT 116,811 -4,148 61,305 28,294 -122,080 6,679 95,670 3.38%
Tax 11,145 -10,298 -25,245 -10,073 -696 17,195 -49,995 -
NP 127,956 -14,446 36,060 18,221 -122,776 23,874 45,675 18.71%
-
NP to SH 72,226 -4,503 31,998 18,808 -44,146 23,874 45,675 7.92%
-
Tax Rate -9.54% - 41.18% 35.60% - -257.45% 52.26% -
Total Cost 217,113 320,273 389,542 360,428 431,663 212,352 191,959 2.07%
-
Net Worth 945,492 912,848 907,957 426,421 885,494 775,610 369,600 16.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 18,836 18,816 17,446 1,890 8,557 - - -
Div Payout % 26.08% 0.00% 54.52% 10.05% 0.00% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 945,492 912,848 907,957 426,421 885,494 775,610 369,600 16.92%
NOSH 472,746 475,442 465,619 426,421 431,948 430,894 369,600 4.18%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 37.08% -4.72% 8.47% 4.81% -39.75% 10.11% 19.22% -
ROE 7.64% -0.49% 3.52% 4.41% -4.99% 3.08% 12.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 72.99 64.32 91.41 88.80 71.51 54.82 64.29 2.13%
EPS 15.28 -0.95 6.87 4.41 -10.22 5.54 12.36 3.59%
DPS 4.00 4.00 3.75 0.44 2.00 0.00 0.00 -
NAPS 2.00 1.92 1.95 1.00 2.05 1.80 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 426,421
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.21 56.91 79.20 70.46 57.48 43.96 44.22 6.40%
EPS 13.44 -0.84 5.95 3.50 -8.21 4.44 8.50 7.92%
DPS 3.51 3.50 3.25 0.35 1.59 0.00 0.00 -
NAPS 1.7594 1.6987 1.6896 0.7935 1.6478 1.4433 0.6878 16.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.38 1.43 2.86 0.43 0.50 0.76 1.62 -
P/RPS 1.89 2.22 3.13 0.48 0.70 1.39 2.52 -4.67%
P/EPS 9.03 -150.98 41.62 9.75 -4.89 13.72 13.11 -6.01%
EY 11.07 -0.66 2.40 10.26 -20.44 7.29 7.63 6.39%
DY 2.90 2.80 1.31 1.03 4.00 0.00 0.00 -
P/NAPS 0.69 0.74 1.47 0.43 0.24 0.42 1.62 -13.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 05/03/04 -
Price 1.38 1.42 3.46 0.61 0.49 0.81 1.45 -
P/RPS 1.89 2.21 3.79 0.69 0.69 1.48 2.26 -2.93%
P/EPS 9.03 -149.93 50.35 13.83 -4.79 14.62 11.73 -4.26%
EY 11.07 -0.67 1.99 7.23 -20.86 6.84 8.52 4.45%
DY 2.90 2.82 1.08 0.73 4.08 0.00 0.00 -
P/NAPS 0.69 0.74 1.77 0.61 0.24 0.45 1.45 -11.63%

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