[KPS] QoQ TTM 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- 320.56%
YoY- 169.03%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 169,536 171,811 163,992 134,712 142,709 136,341 138,005 14.74%
PBT 87,889 89,526 66,592 39,963 11,422 -52,695 -52,612 -
Tax -36,593 -36,101 -31,263 -9,712 -4,269 39,723 44,090 -
NP 51,296 53,425 35,329 30,251 7,153 -12,972 -8,522 -
-
NP to SH 51,296 53,425 35,329 30,251 7,193 -50,726 -52,018 -
-
Tax Rate 41.64% 40.32% 46.95% 24.30% 37.38% - - -
Total Cost 118,240 118,386 128,663 104,461 135,556 149,313 146,527 -13.35%
-
Net Worth 599,866 115,265 85,279 84,821 88,750 105,305 87,500 262.15%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 599,866 115,265 85,279 84,821 88,750 105,305 87,500 262.15%
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 30.26% 31.10% 21.54% 22.46% 5.01% -9.51% -6.18% -
ROE 8.55% 46.35% 41.43% 35.66% 8.10% -48.17% -59.45% -
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 169.57 202.72 192.30 158.82 160.80 160.55 157.72 4.96%
EPS 51.31 63.04 41.43 35.66 8.10 -59.73 -59.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 1.36 1.00 1.00 1.00 1.24 1.00 231.27%
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 30.83 31.25 29.82 24.50 25.95 24.80 25.10 14.73%
EPS 9.33 9.72 6.43 5.50 1.31 -9.23 -9.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.091 0.2096 0.1551 0.1543 0.1614 0.1915 0.1591 262.21%
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 0.70 0.42 0.44 0.54 0.63 0.45 0.57 14.72%
P/EPS 2.32 1.36 2.05 2.38 12.59 -1.22 -1.51 -
EY 43.12 73.30 48.74 41.96 7.95 -81.82 -66.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.63 0.85 0.85 1.02 0.59 0.90 -63.41%
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 1.04 0.41 0.42 0.54 0.56 0.59 0.60 44.44%
P/EPS 3.45 1.32 1.93 2.41 11.10 -1.59 -1.60 -
EY 28.99 75.95 51.78 41.47 9.01 -62.88 -62.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.61 0.80 0.86 0.90 0.77 0.95 -53.72%

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