[KPS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.11%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 236,830 271,818 279,698 160,611 180,404 151,984 81,604 19.41%
PBT 68,976 38,332 30,507 40,755 72,151 71,005 58,677 2.72%
Tax -6,735 -15,853 -5,262 -159 -21,141 -29,185 -18,627 -15.58%
NP 62,241 22,479 25,245 40,596 51,010 41,820 40,050 7.61%
-
NP to SH 46,538 22,493 25,909 37,950 51,010 41,820 40,050 2.53%
-
Tax Rate 9.76% 41.36% 17.25% 0.39% 29.30% 41.10% 31.74% -
Total Cost 174,589 249,339 254,453 120,015 129,394 110,164 41,554 27.00%
-
Net Worth 959,252 860,026 734,088 777,409 812,701 727,668 64,375 56.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 18,995 17,641 12,954 8,637 - - - -
Div Payout % 40.82% 78.43% 50.00% 22.76% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 959,252 860,026 734,088 777,409 812,701 727,668 64,375 56.80%
NOSH 474,877 441,039 431,816 431,894 432,288 418,200 64,375 39.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 26.28% 8.27% 9.03% 25.28% 28.28% 27.52% 49.08% -
ROE 4.85% 2.62% 3.53% 4.88% 6.28% 5.75% 62.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.87 61.63 64.77 37.19 41.73 36.34 126.76 -14.38%
EPS 9.80 5.10 6.00 8.80 11.80 10.00 10.00 -0.33%
DPS 4.00 4.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 2.02 1.95 1.70 1.80 1.88 1.74 1.00 12.42%
Adjusted Per Share Value based on latest NOSH - 427,891
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.07 50.58 52.05 29.89 33.57 28.28 15.19 19.40%
EPS 8.66 4.19 4.82 7.06 9.49 7.78 7.45 2.53%
DPS 3.53 3.28 2.41 1.61 0.00 0.00 0.00 -
NAPS 1.785 1.6004 1.366 1.4467 1.5123 1.3541 0.1198 56.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.80 3.28 0.46 0.50 0.80 1.76 0.85 -
P/RPS 3.61 5.32 0.71 1.34 1.92 4.84 0.67 32.37%
P/EPS 18.37 64.31 7.67 5.69 6.78 17.60 1.37 54.07%
EY 5.44 1.55 13.04 17.57 14.75 5.68 73.19 -35.13%
DY 2.22 1.22 6.52 4.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.68 0.27 0.28 0.43 1.01 0.85 0.76%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 29/11/06 29/11/05 26/11/04 21/11/03 29/11/02 -
Price 1.40 2.98 0.45 0.50 0.79 1.64 0.86 -
P/RPS 2.81 4.84 0.69 1.34 1.89 4.51 0.68 26.65%
P/EPS 14.29 58.43 7.50 5.69 6.69 16.40 1.38 47.58%
EY 7.00 1.71 13.33 17.57 14.94 6.10 72.34 -32.21%
DY 2.86 1.34 6.67 4.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.53 0.26 0.28 0.42 0.94 0.86 -3.60%

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