[KPS] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.56%
YoY- -27.07%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 127,728 165,712 184,857 191,899 99,730 129,658 54,597 15.20%
PBT 37,046 48,923 27,344 26,254 28,498 46,027 41,625 -1.92%
Tax -9,397 -4,156 -7,405 -7,048 -2,164 -14,369 -9,981 -0.99%
NP 27,649 44,767 19,939 19,206 26,334 31,658 31,644 -2.22%
-
NP to SH 23,169 33,303 21,374 19,206 26,334 31,658 31,644 -5.05%
-
Tax Rate 25.37% 8.49% 27.08% 26.85% 7.59% 31.22% 23.98% -
Total Cost 100,079 120,945 164,918 172,693 73,396 98,000 22,953 27.78%
-
Net Worth 917,303 946,756 833,586 705,611 769,876 793,618 653,295 5.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 18,913 19,030 17,099 12,525 - - - -
Div Payout % 81.63% 57.14% 80.00% 65.22% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 917,303 946,756 833,586 705,611 769,876 793,618 653,295 5.81%
NOSH 472,836 475,757 427,480 417,521 434,958 433,671 102,077 29.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 21.65% 27.01% 10.79% 10.01% 26.41% 24.42% 57.96% -
ROE 2.53% 3.52% 2.56% 2.72% 3.42% 3.99% 4.84% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 27.01 34.83 43.24 45.96 22.93 29.90 53.49 -10.75%
EPS 4.90 7.00 5.00 4.60 5.10 7.30 31.00 -26.44%
DPS 4.00 4.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 1.94 1.99 1.95 1.69 1.77 1.83 6.40 -18.02%
Adjusted Per Share Value based on latest NOSH - 63,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.77 30.84 34.40 35.71 18.56 24.13 10.16 15.20%
EPS 4.31 6.20 3.98 3.57 4.90 5.89 5.89 -5.06%
DPS 3.52 3.54 3.18 2.33 0.00 0.00 0.00 -
NAPS 1.707 1.7618 1.5512 1.313 1.4326 1.4768 1.2157 5.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.11 2.12 1.71 0.47 0.62 1.14 1.19 -
P/RPS 7.81 6.09 3.95 1.02 2.70 3.81 2.22 23.30%
P/EPS 43.06 30.29 34.20 10.22 10.24 15.62 3.84 49.55%
EY 2.32 3.30 2.92 9.79 9.77 6.40 26.05 -33.14%
DY 1.90 1.89 2.34 6.38 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 0.88 0.28 0.35 0.62 0.19 33.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 30/08/07 30/08/06 29/08/05 27/08/04 28/08/03 -
Price 1.86 2.07 3.08 0.50 0.55 0.76 1.77 -
P/RPS 6.89 5.94 7.12 1.09 2.40 2.54 3.31 12.98%
P/EPS 37.96 29.57 61.60 10.87 9.08 10.41 5.71 37.08%
EY 2.63 3.38 1.62 9.20 11.01 9.61 17.51 -27.07%
DY 2.15 1.93 1.30 6.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.58 0.30 0.31 0.42 0.28 22.77%

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