[KPS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.43%
YoY- 186.76%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 202,645 109,194 78,248 175,822 108,805 68,346 46,972 164.77%
PBT 94,673 83,250 73,700 83,645 78,236 -8,836 -18,036 -
Tax -38,913 -19,962 -19,116 -38,482 -24,836 8,836 18,036 -
NP 55,760 63,288 54,584 45,163 53,400 0 0 -
-
NP to SH 55,760 63,288 54,584 45,163 53,400 -8,758 -17,800 -
-
Tax Rate 41.10% 23.98% 25.94% 46.01% 31.74% - - -
Total Cost 146,885 45,906 23,664 130,659 55,405 68,346 46,972 113.69%
-
Net Worth 727,668 653,295 115,265 510,371 64,374 106,626 105,305 262.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 727,668 653,295 115,265 510,371 64,374 106,626 105,305 262.36%
NOSH 418,200 102,077 84,753 84,920 64,374 85,029 84,923 189.16%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 27.52% 57.96% 69.76% 25.69% 49.08% 0.00% 0.00% -
ROE 7.66% 9.69% 47.36% 8.85% 82.95% -8.21% -16.90% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.46 106.97 92.32 207.04 169.02 80.38 55.31 -8.42%
EPS 13.33 62.00 14.00 12.00 13.33 -10.30 -20.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 6.40 1.36 6.01 1.00 1.254 1.24 25.31%
Adjusted Per Share Value based on latest NOSH - 85,279
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.71 20.32 14.56 32.72 20.25 12.72 8.74 164.79%
EPS 10.38 11.78 10.16 8.40 9.94 -1.63 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3541 1.2157 0.2145 0.9497 0.1198 0.1984 0.196 262.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.76 1.19 0.86 0.85 0.85 1.02 0.73 -
P/RPS 3.63 1.11 0.93 0.41 0.50 1.27 1.32 96.16%
P/EPS 13.20 1.92 1.34 1.60 1.02 -9.90 -3.48 -
EY 7.58 52.10 74.89 62.57 97.59 -10.10 -28.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.19 0.63 0.14 0.85 0.81 0.59 43.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 27/02/03 29/11/02 27/08/02 30/05/02 -
Price 1.64 1.77 0.83 0.80 0.86 0.90 0.95 -
P/RPS 3.38 1.65 0.90 0.39 0.51 1.12 1.72 56.82%
P/EPS 12.30 2.85 1.29 1.50 1.04 -8.74 -4.53 -
EY 8.13 35.03 77.59 66.48 96.46 -11.44 -22.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.28 0.61 0.13 0.86 0.72 0.77 14.21%

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