[KPS] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 20380.28%
YoY- 269.93%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 35,035 19,562 94,218 20,721 22,430 11,743 64,938 -33.80%
PBT 23,199 18,425 24,968 21,297 91 -4,509 -1,661 -
Tax -5,203 -4,779 -19,855 -6,756 -20 4,509 1,696 -
NP 17,996 13,646 5,113 14,541 71 0 35 6391.88%
-
NP to SH 17,996 13,646 5,113 14,541 71 -4,450 35 6391.88%
-
Tax Rate 22.43% 25.94% 79.52% 31.72% 21.98% - - -
Total Cost 17,039 5,916 89,105 6,180 22,359 11,743 64,903 -59.10%
-
Net Worth 639,857 115,265 85,279 84,821 111,292 105,305 111,999 220.60%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 2,520 -
Div Payout % - - - - - - 7,200.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 639,857 115,265 85,279 84,821 111,292 105,305 111,999 220.60%
NOSH 99,977 84,753 85,279 84,821 88,750 84,923 87,500 9.32%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 51.37% 69.76% 5.43% 70.18% 0.32% 0.00% 0.05% -
ROE 2.81% 11.84% 6.00% 17.14% 0.06% -4.23% 0.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.04 23.08 110.48 24.43 25.27 13.83 74.21 -39.44%
EPS 18.00 3.50 1.00 4.00 0.08 -5.24 0.04 5838.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
NAPS 6.40 1.36 1.00 1.00 1.254 1.24 1.28 193.26%
Adjusted Per Share Value based on latest NOSH - 84,821
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.52 3.64 17.53 3.86 4.17 2.19 12.08 -33.78%
EPS 3.35 2.54 0.95 2.71 0.01 -0.83 0.01 4775.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 1.1907 0.2145 0.1587 0.1578 0.2071 0.196 0.2084 220.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.19 0.86 0.85 0.85 1.02 0.73 0.90 -
P/RPS 3.40 3.73 0.77 3.48 4.04 5.28 1.21 99.50%
P/EPS 6.61 5.34 14.18 4.96 1,275.00 -13.93 2,250.00 -97.97%
EY 15.13 18.72 7.05 20.17 0.08 -7.18 0.04 5187.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
P/NAPS 0.19 0.63 0.85 0.85 0.81 0.59 0.70 -58.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 29/11/02 27/08/02 30/05/02 28/02/02 -
Price 1.77 0.83 0.80 0.86 0.90 0.95 0.95 -
P/RPS 5.05 3.60 0.72 3.52 3.56 6.87 1.28 150.31%
P/EPS 9.83 5.16 13.34 5.02 1,125.00 -18.13 2,375.00 -97.44%
EY 10.17 19.40 7.49 19.93 0.09 -5.52 0.04 3954.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.28 0.61 0.80 0.86 0.72 0.77 0.74 -47.77%

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