[KPS] YoY 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
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 305,827 425,602 378,649 308,887 236,227 237,634 175,822 9.65%
PBT -4,147 61,305 28,295 -123,802 6,681 95,671 83,645 -
Tax -10,298 -25,245 -10,073 627 17,194 -49,994 -38,482 -19.70%
NP -14,445 36,060 18,222 -123,175 23,875 45,677 45,163 -
-
NP to SH -3,160 31,998 18,807 -48,761 23,875 45,677 45,163 -
-
Tax Rate - 41.18% 35.60% - -257.36% 52.26% 46.01% -
Total Cost 320,272 389,542 360,427 432,062 212,352 191,957 130,659 16.10%
-
Net Worth 872,233 862,033 842,527 717,104 1,012,180 683,388 510,371 9.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 18,266 17,682 13,028 8,639 8,651 - - -
Div Payout % 0.00% 55.26% 69.28% 0.00% 36.24% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 872,233 862,033 842,527 717,104 1,012,180 683,388 510,371 9.33%
NOSH 456,666 442,068 434,292 431,990 432,555 401,993 84,920 32.32%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -4.72% 8.47% 4.81% -39.88% 10.11% 19.22% 25.69% -
ROE -0.36% 3.71% 2.23% -6.80% 2.36% 6.68% 8.85% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 66.97 96.28 87.19 71.50 54.61 59.11 207.04 -17.13%
EPS -0.70 7.20 4.40 -11.30 5.50 11.30 12.00 -
DPS 4.00 4.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.91 1.95 1.94 1.66 2.34 1.70 6.01 -17.37%
Adjusted Per Share Value based on latest NOSH - 431,948
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 55.62 77.40 68.86 56.18 42.96 43.22 31.98 9.65%
EPS -0.57 5.82 3.42 -8.87 4.34 8.31 8.21 -
DPS 3.32 3.22 2.37 1.57 1.57 0.00 0.00 -
NAPS 1.5863 1.5677 1.5323 1.3042 1.8408 1.2428 0.9282 9.33%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.43 2.86 0.43 0.50 0.76 1.62 0.85 -
P/RPS 2.14 2.97 0.49 0.70 1.39 2.74 0.41 31.67%
P/EPS -206.66 39.51 9.93 -4.43 13.77 14.26 1.60 -
EY -0.48 2.53 10.07 -22.58 7.26 7.01 62.57 -
DY 2.80 1.40 6.98 4.00 2.63 0.00 0.00 -
P/NAPS 0.75 1.47 0.22 0.30 0.32 0.95 0.14 32.24%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 05/03/04 27/02/03 -
Price 1.42 3.46 0.61 0.49 0.81 1.45 0.80 -
P/RPS 2.12 3.59 0.70 0.69 1.48 2.45 0.39 32.56%
P/EPS -205.21 47.80 14.09 -4.34 14.68 12.76 1.50 -
EY -0.49 2.09 7.10 -23.04 6.81 7.84 66.48 -
DY 2.82 1.16 4.92 4.08 2.47 0.00 0.00 -
P/NAPS 0.74 1.77 0.31 0.30 0.35 0.85 0.13 33.58%

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