[KPS] QoQ Cumulative 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- 32.16%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 129,658 36,823 237,634 151,984 54,597 19,562 175,822 -18.39%
PBT 46,027 18,569 95,671 71,005 41,625 18,425 83,645 -32.87%
Tax -14,369 -2,764 -49,994 -29,185 -9,981 -4,779 -38,482 -48.17%
NP 31,658 15,805 45,677 41,820 31,644 13,646 45,163 -21.10%
-
NP to SH 31,658 15,805 45,677 41,820 31,644 13,646 45,163 -21.10%
-
Tax Rate 31.22% 14.89% 52.26% 41.10% 23.98% 25.94% 46.01% -
Total Cost 98,000 21,018 191,957 110,164 22,953 5,916 130,659 -17.46%
-
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 3.99% 2.06% 6.68% 5.75% 4.84% 11.84% 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 29.90 8.62 59.11 36.34 53.49 23.08 207.04 -72.50%
EPS 7.30 3.70 11.30 10.00 31.00 3.50 12.00 -28.22%
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 23.58 6.70 43.22 27.64 9.93 3.56 31.98 -18.39%
EPS 5.76 2.87 8.31 7.61 5.75 2.48 8.21 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4433 1.3983 1.2428 1.3234 1.1881 0.2096 0.9282 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 3.81 16.82 2.74 4.84 2.22 3.73 0.41 342.60%
P/EPS 15.62 39.19 14.26 17.60 3.84 5.34 1.60 357.41%
EY 6.40 2.55 7.01 5.68 26.05 18.72 62.57 -78.15%
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 2.54 13.34 2.45 4.51 3.31 3.60 0.39 249.14%
P/EPS 10.41 31.08 12.76 16.40 5.71 5.16 1.50 264.26%
EY 9.61 3.22 7.84 6.10 17.51 19.40 66.48 -72.48%
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