[KPS] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 166.89%
YoY- 406.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 85,650 97,387 35,035 19,562 94,218 20,721 22,430 143.70%
PBT 24,666 29,380 23,199 18,425 24,968 21,297 91 4045.78%
Tax -20,809 -19,204 -5,203 -4,779 -19,855 -6,756 -20 10038.76%
NP 3,857 10,176 17,996 13,646 5,113 14,541 71 1323.96%
-
NP to SH 3,857 10,176 17,996 13,646 5,113 14,541 71 1323.96%
-
Tax Rate 84.36% 65.36% 22.43% 25.94% 79.52% 31.72% 21.98% -
Total Cost 81,793 87,211 17,039 5,916 89,105 6,180 22,359 136.85%
-
Net Worth 369,600 885,312 639,857 115,265 85,279 84,821 111,292 122.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 369,600 885,312 639,857 115,265 85,279 84,821 111,292 122.10%
NOSH 369,600 508,800 99,977 84,753 85,279 84,821 88,750 158.17%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.50% 10.45% 51.37% 69.76% 5.43% 70.18% 0.32% -
ROE 1.04% 1.15% 2.81% 11.84% 6.00% 17.14% 0.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.17 19.14 35.04 23.08 110.48 24.43 25.27 -5.60%
EPS 0.90 2.00 18.00 3.50 1.00 4.00 0.08 399.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.74 6.40 1.36 1.00 1.00 1.254 -13.97%
Adjusted Per Share Value based on latest NOSH - 84,753
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.58 17.71 6.37 3.56 17.13 3.77 4.08 143.71%
EPS 0.70 1.85 3.27 2.48 0.93 2.64 0.01 1585.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6722 1.6101 1.1637 0.2096 0.1551 0.1543 0.2024 122.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.62 1.76 1.19 0.86 0.85 0.85 1.02 -
P/RPS 6.99 9.20 3.40 3.73 0.77 3.48 4.04 43.97%
P/EPS 155.24 88.00 6.61 5.34 14.18 4.96 1,275.00 -75.33%
EY 0.64 1.14 15.13 18.72 7.05 20.17 0.08 298.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.01 0.19 0.63 0.85 0.85 0.81 58.53%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/03/04 21/11/03 28/08/03 29/05/03 27/02/03 29/11/02 27/08/02 -
Price 1.45 1.64 1.77 0.83 0.80 0.86 0.90 -
P/RPS 6.26 8.57 5.05 3.60 0.72 3.52 3.56 45.53%
P/EPS 138.95 82.00 9.83 5.16 13.34 5.02 1,125.00 -75.10%
EY 0.72 1.22 10.17 19.40 7.49 19.93 0.09 298.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.94 0.28 0.61 0.80 0.86 0.72 59.27%

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