[KPS] QoQ 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- -639.86%
YoY- -214.98%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
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 87,799 117,123 74,776 148,276 60,881 55,315 44,415 57.44%
PBT 4,253 2,370 23,884 -162,835 12,257 15,314 13,184 -52.93%
Tax 1,786 -1,803 -5,245 304 2,005 -1,688 -1,317 -
NP 6,039 567 18,639 -162,531 14,262 13,626 11,867 -36.23%
-
NP to SH 5,995 567 15,930 -85,471 15,832 13,626 11,867 -36.54%
-
Tax Rate -41.99% 76.08% 21.96% - -16.36% 11.02% 9.99% -
Total Cost 81,760 116,556 56,137 310,807 46,619 41,689 32,548 84.68%
-
Net Worth 727,964 106,470 731,918 885,494 770,205 756,011 425,080 43.09%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 1,890 - - 8,557 - - -
Div Payout % - 333.33% - - 54.05% - - -
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 727,964 106,470 731,918 885,494 770,205 756,011 425,080 43.09%
NOSH 428,214 63,000 430,540 431,948 427,891 427,124 425,080 0.49%
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 6.88% 0.48% 24.93% -109.61% 23.43% 24.63% 26.72% -
ROE 0.82% 0.53% 2.18% -9.65% 2.06% 1.80% 2.79% -
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 20.50 185.91 17.37 34.33 14.23 12.95 10.45 56.64%
EPS 1.40 0.90 3.70 -19.80 3.70 2.40 2.80 -36.97%
DPS 0.00 3.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.70 1.69 1.70 2.05 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 15.97 21.30 13.60 26.97 11.07 10.06 8.08 57.42%
EPS 1.09 0.10 2.90 -15.54 2.88 2.48 2.16 -36.58%
DPS 0.00 0.34 0.00 0.00 1.56 0.00 0.00 -
NAPS 1.3239 0.1936 1.3311 1.6104 1.4007 1.3749 0.7731 43.08%
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 2.24 0.25 2.88 1.46 3.51 4.79 7.27 -54.34%
P/EPS 32.86 52.22 13.51 -2.53 13.51 19.43 27.22 13.36%
EY 3.04 1.91 7.40 -39.57 7.40 5.15 3.67 -11.78%
DY 0.00 6.38 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.24 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 2.19 0.27 2.71 1.43 3.51 4.25 5.17 -43.56%
P/EPS 32.14 55.56 12.70 -2.48 13.51 17.24 19.34 40.25%
EY 3.11 1.80 7.87 -40.38 7.40 5.80 5.17 -28.71%
DY 0.00 6.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.24 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