[KPS] QoQ TTM 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- -3.99%
YoY- 613.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 254,895 237,634 246,202 169,536 171,811 163,992 134,712 52.92%
PBT 95,814 95,670 95,972 87,889 89,526 66,592 39,963 79.03%
Tax -47,980 -49,995 -49,041 -36,593 -36,101 -31,263 -9,712 189.78%
NP 47,834 45,675 46,931 51,296 53,425 35,329 30,251 35.68%
-
NP to SH 47,834 45,675 46,931 51,296 53,425 35,329 30,251 35.68%
-
Tax Rate 50.08% 52.26% 51.10% 41.64% 40.32% 46.95% 24.30% -
Total Cost 207,061 191,959 199,271 118,240 118,386 128,663 104,461 57.73%
-
Net Worth 768,891 369,600 508,800 599,866 115,265 85,279 84,821 334.16%
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 768,891 369,600 508,800 599,866 115,265 85,279 84,821 334.16%
NOSH 427,162 369,600 508,800 99,977 84,753 85,279 84,821 193.51%
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 18.77% 19.22% 19.06% 30.26% 31.10% 21.54% 22.46% -
ROE 6.22% 12.36% 9.22% 8.55% 46.35% 41.43% 35.66% -
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 59.67 64.29 48.39 169.57 202.72 192.30 158.82 -47.90%
EPS 11.20 12.36 9.22 51.31 63.04 41.43 35.66 -53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 1.00 6.00 1.36 1.00 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 46.36 43.22 44.78 30.83 31.25 29.82 24.50 52.92%
EPS 8.70 8.31 8.54 9.33 9.72 6.43 5.50 35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3983 0.6722 0.9253 1.091 0.2096 0.1551 0.1543 334.08%
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 2.43 2.52 3.64 0.70 0.42 0.44 0.54 172.31%
P/EPS 12.95 13.11 19.08 2.32 1.36 2.05 2.38 209.03%
EY 7.72 7.63 5.24 43.12 73.30 48.74 41.96 -67.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.62 1.76 0.20 0.63 0.85 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 1.93 2.26 3.39 1.04 0.41 0.42 0.54 133.58%
P/EPS 10.27 11.73 17.78 3.45 1.32 1.93 2.41 162.61%
EY 9.74 8.52 5.62 28.99 75.95 51.78 41.47 -61.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.45 1.64 0.30 0.61 0.80 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