[KPS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 15.95%
YoY- 822.63%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 147,292 237,634 202,645 109,194 78,248 175,822 108,805 22.35%
PBT 74,276 95,671 94,673 83,250 73,700 83,645 78,236 -3.40%
Tax -11,056 -49,994 -38,913 -19,962 -19,116 -38,482 -24,836 -41.67%
NP 63,220 45,677 55,760 63,288 54,584 45,163 53,400 11.90%
-
NP to SH 63,220 45,677 55,760 63,288 54,584 45,163 53,400 11.90%
-
Tax Rate 14.89% 52.26% 41.10% 23.98% 25.94% 46.01% 31.74% -
Total Cost 84,072 191,957 146,885 45,906 23,664 130,659 55,405 32.01%
-
Net Worth 768,891 683,388 727,668 653,295 115,265 510,371 64,374 421.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 768,891 683,388 727,668 653,295 115,265 510,371 64,374 421.73%
NOSH 427,162 401,993 418,200 102,077 84,753 84,920 64,374 252.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 42.92% 19.22% 27.52% 57.96% 69.76% 25.69% 49.08% -
ROE 8.22% 6.68% 7.66% 9.69% 47.36% 8.85% 82.95% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.48 59.11 48.46 106.97 92.32 207.04 169.02 -65.31%
EPS 14.80 11.30 13.33 62.00 14.00 12.00 13.33 7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.70 1.74 6.40 1.36 6.01 1.00 47.91%
Adjusted Per Share Value based on latest NOSH - 99,977
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.79 43.22 36.85 19.86 14.23 31.98 19.79 22.35%
EPS 11.50 8.31 10.14 11.51 9.93 8.21 9.71 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3983 1.2428 1.3234 1.1881 0.2096 0.9282 0.1171 421.64%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.45 1.62 1.76 1.19 0.86 0.85 0.85 -
P/RPS 4.21 2.74 3.63 1.11 0.93 0.41 0.50 313.34%
P/EPS 9.80 14.26 13.20 1.92 1.34 1.60 1.02 351.32%
EY 10.21 7.01 7.58 52.10 74.89 62.57 97.59 -77.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 1.01 0.19 0.63 0.14 0.85 -3.15%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 05/03/04 21/11/03 28/08/03 29/05/03 27/02/03 29/11/02 -
Price 1.15 1.45 1.64 1.77 0.83 0.80 0.86 -
P/RPS 3.34 2.45 3.38 1.65 0.90 0.39 0.51 249.63%
P/EPS 7.77 12.76 12.30 2.85 1.29 1.50 1.04 281.70%
EY 12.87 7.84 8.13 35.03 77.59 66.48 96.46 -73.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.94 0.28 0.61 0.13 0.86 -17.86%

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