[KPS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -196.37%
YoY- -304.23%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 372,930 383,798 299,104 308,887 214,148 199,460 177,660 63.86%
PBT 40,676 52,508 95,536 -123,802 54,340 56,996 52,736 -15.88%
Tax -7,016 -14,096 -20,980 627 -212 -4,328 -5,268 21.02%
NP 33,660 38,412 74,556 -123,175 54,128 52,668 47,468 -20.46%
-
NP to SH 34,545 38,412 63,720 -48,761 50,600 52,668 47,468 -19.07%
-
Tax Rate 17.25% 26.85% 21.96% - 0.39% 7.59% 9.99% -
Total Cost 339,270 345,386 224,548 432,062 160,020 146,792 130,192 89.25%
-
Net Worth 734,088 705,611 731,918 717,104 777,409 769,876 425,080 43.89%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,272 25,051 - 8,639 11,517 - - -
Div Payout % 50.00% 65.22% - 0.00% 22.76% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 734,088 705,611 731,918 717,104 777,409 769,876 425,080 43.89%
NOSH 431,816 417,521 430,540 431,990 431,894 434,958 425,080 1.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.03% 10.01% 24.93% -39.88% 25.28% 26.41% 26.72% -
ROE 4.71% 5.44% 8.71% -6.80% 6.51% 6.84% 11.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 86.36 91.92 69.47 71.50 49.58 45.86 41.79 62.16%
EPS 8.00 9.20 14.80 -11.30 11.73 10.20 11.20 -20.07%
DPS 4.00 6.00 0.00 2.00 2.67 0.00 0.00 -
NAPS 1.70 1.69 1.70 1.66 1.80 1.77 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 431,948
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.82 69.80 54.40 56.18 38.95 36.27 32.31 63.86%
EPS 6.28 6.99 11.59 -8.87 9.20 9.58 8.63 -19.08%
DPS 3.14 4.56 0.00 1.57 2.09 0.00 0.00 -
NAPS 1.3351 1.2833 1.3311 1.3042 1.4138 1.4001 0.7731 43.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.46 0.47 0.50 0.50 0.50 0.62 0.76 -
P/RPS 0.53 0.51 0.72 0.70 1.01 1.35 1.82 -56.03%
P/EPS 5.75 5.11 3.38 -4.43 4.27 5.12 6.81 -10.65%
EY 17.39 19.57 29.60 -22.58 23.43 19.53 14.69 11.89%
DY 8.70 12.77 0.00 4.00 5.33 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.30 0.28 0.35 0.76 -49.80%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 13/06/06 28/02/06 29/11/05 29/08/05 30/05/05 -
Price 0.45 0.50 0.47 0.49 0.50 0.55 0.54 -
P/RPS 0.52 0.54 0.68 0.69 1.01 1.20 1.29 -45.40%
P/EPS 5.63 5.43 3.18 -4.34 4.27 4.54 4.84 10.59%
EY 17.78 18.40 31.49 -23.04 23.43 22.02 20.68 -9.57%
DY 8.89 12.00 0.00 4.08 5.33 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.30 0.28 0.31 0.54 -38.54%

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