[KPS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.89%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 259,316 147,292 237,634 202,645 109,194 78,248 175,822 29.60%
PBT 92,054 74,276 95,671 94,673 83,250 73,700 83,645 6.60%
Tax -28,738 -11,056 -49,994 -38,913 -19,962 -19,116 -38,482 -17.70%
NP 63,316 63,220 45,677 55,760 63,288 54,584 45,163 25.28%
-
NP to SH 63,316 63,220 45,677 55,760 63,288 54,584 45,163 25.28%
-
Tax Rate 31.22% 14.89% 52.26% 41.10% 23.98% 25.94% 46.01% -
Total Cost 196,000 84,072 191,957 146,885 45,906 23,664 130,659 31.07%
-
Net Worth 793,618 768,891 683,388 727,668 653,295 115,265 510,371 34.25%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 793,618 768,891 683,388 727,668 653,295 115,265 510,371 34.25%
NOSH 433,671 427,162 401,993 418,200 102,077 84,753 84,920 196.84%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 24.42% 42.92% 19.22% 27.52% 57.96% 69.76% 25.69% -
ROE 7.98% 8.22% 6.68% 7.66% 9.69% 47.36% 8.85% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.80 34.48 59.11 48.46 106.97 92.32 207.04 -56.33%
EPS 14.60 14.80 11.30 13.33 62.00 14.00 12.00 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.70 1.74 6.40 1.36 6.01 -54.77%
Adjusted Per Share Value based on latest NOSH - 508,800
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.26 27.41 44.22 37.71 20.32 14.56 32.72 29.60%
EPS 11.78 11.76 8.50 10.38 11.78 10.16 8.40 25.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4768 1.4308 1.2717 1.3541 1.2157 0.2145 0.9497 34.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.45 1.62 1.76 1.19 0.86 0.85 -
P/RPS 1.91 4.21 2.74 3.63 1.11 0.93 0.41 179.19%
P/EPS 7.81 9.80 14.26 13.20 1.92 1.34 1.60 188.03%
EY 12.81 10.21 7.01 7.58 52.10 74.89 62.57 -65.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.95 1.01 0.19 0.63 0.14 169.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.76 1.15 1.45 1.64 1.77 0.83 0.80 -
P/RPS 1.27 3.34 2.45 3.38 1.65 0.90 0.39 119.85%
P/EPS 5.21 7.77 12.76 12.30 2.85 1.29 1.50 129.52%
EY 19.21 12.87 7.84 8.13 35.03 77.59 66.48 -56.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 0.85 0.94 0.28 0.61 0.13 118.69%

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