[KPS] QoQ Annualized 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- 20.86%
YoY- 406.65%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized 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 237,634 202,645 109,194 78,248 175,822 108,805 68,346 128.98%
PBT 95,671 94,673 83,250 73,700 83,645 78,236 -8,836 -
Tax -49,994 -38,913 -19,962 -19,116 -38,482 -24,836 8,836 -
NP 45,677 55,760 63,288 54,584 45,163 53,400 0 -
-
NP to SH 45,677 55,760 63,288 54,584 45,163 53,400 -8,758 -
-
Tax Rate 52.26% 41.10% 23.98% 25.94% 46.01% 31.74% - -
Total Cost 191,957 146,885 45,906 23,664 130,659 55,405 68,346 98.69%
-
Net Worth 683,388 727,668 653,295 115,265 510,371 64,374 106,626 243.87%
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 683,388 727,668 653,295 115,265 510,371 64,374 106,626 243.87%
NOSH 401,993 418,200 102,077 84,753 84,920 64,374 85,029 180.89%
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 19.22% 27.52% 57.96% 69.76% 25.69% 49.08% 0.00% -
ROE 6.68% 7.66% 9.69% 47.36% 8.85% 82.95% -8.21% -
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 59.11 48.46 106.97 92.32 207.04 169.02 80.38 -18.48%
EPS 11.30 13.33 62.00 14.00 12.00 13.33 -10.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.74 6.40 1.36 6.01 1.00 1.254 22.42%
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 44.22 37.71 20.32 14.56 32.72 20.25 12.72 128.96%
EPS 8.50 10.38 11.78 10.16 8.40 9.94 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2717 1.3541 1.2157 0.2145 0.9497 0.1198 0.1984 243.89%
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 2.74 3.63 1.11 0.93 0.41 0.50 1.27 66.73%
P/EPS 14.26 13.20 1.92 1.34 1.60 1.02 -9.90 -
EY 7.01 7.58 52.10 74.89 62.57 97.59 -10.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 0.19 0.63 0.14 0.85 0.81 11.18%
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 2.45 3.38 1.65 0.90 0.39 0.51 1.12 68.27%
P/EPS 12.76 12.30 2.85 1.29 1.50 1.04 -8.74 -
EY 7.84 8.13 35.03 77.59 66.48 96.46 -11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.28 0.61 0.13 0.86 0.72 11.66%

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