[KPS] QoQ TTM 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- -8.51%
YoY- 55.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 312,694 254,895 237,634 246,202 169,536 171,811 163,992 53.82%
PBT 100,071 95,814 95,670 95,972 87,889 89,526 66,592 31.22%
Tax -54,381 -47,980 -49,995 -49,041 -36,593 -36,101 -31,263 44.68%
NP 45,690 47,834 45,675 46,931 51,296 53,425 35,329 18.72%
-
NP to SH 45,690 47,834 45,675 46,931 51,296 53,425 35,329 18.72%
-
Tax Rate 54.34% 50.08% 52.26% 51.10% 41.64% 40.32% 46.95% -
Total Cost 267,004 207,061 191,959 199,271 118,240 118,386 128,663 62.76%
-
Net Worth 784,031 768,891 369,600 508,800 599,866 115,265 85,279 339.45%
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 784,031 768,891 369,600 508,800 599,866 115,265 85,279 339.45%
NOSH 428,432 427,162 369,600 508,800 99,977 84,753 85,279 193.62%
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 14.61% 18.77% 19.22% 19.06% 30.26% 31.10% 21.54% -
ROE 5.83% 6.22% 12.36% 9.22% 8.55% 46.35% 41.43% -
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 72.99 59.67 64.29 48.39 169.57 202.72 192.30 -47.60%
EPS 10.66 11.20 12.36 9.22 51.31 63.04 41.43 -59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.00 1.00 6.00 1.36 1.00 49.66%
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 56.87 46.36 43.22 44.78 30.83 31.25 29.82 53.84%
EPS 8.31 8.70 8.31 8.54 9.33 9.72 6.43 18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4259 1.3983 0.6722 0.9253 1.091 0.2096 0.1551 339.44%
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 1.56 2.43 2.52 3.64 0.70 0.42 0.44 132.69%
P/EPS 10.69 12.95 13.11 19.08 2.32 1.36 2.05 201.01%
EY 9.35 7.72 7.63 5.24 43.12 73.30 48.74 -66.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 1.62 1.76 0.20 0.63 0.85 -18.98%
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 1.04 1.93 2.26 3.39 1.04 0.41 0.42 83.13%
P/EPS 7.13 10.27 11.73 17.78 3.45 1.32 1.93 139.16%
EY 14.03 9.74 8.52 5.62 28.99 75.95 51.78 -58.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 1.45 1.64 0.30 0.61 0.80 -34.94%

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