[KPS] QoQ Cumulative Quarter 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- 131.89%
YoY- 822.63%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 36,823 237,634 151,984 54,597 19,562 175,822 81,604 -41.14%
PBT 18,569 95,671 71,005 41,625 18,425 83,645 58,677 -53.52%
Tax -2,764 -49,994 -29,185 -9,981 -4,779 -38,482 -18,627 -71.93%
NP 15,805 45,677 41,820 31,644 13,646 45,163 40,050 -46.16%
-
NP to SH 15,805 45,677 41,820 31,644 13,646 45,163 40,050 -46.16%
-
Tax Rate 14.89% 52.26% 41.10% 23.98% 25.94% 46.01% 31.74% -
Total Cost 21,018 191,957 110,164 22,953 5,916 130,659 41,554 -36.49%
-
Net Worth 768,891 683,388 727,668 653,295 115,265 510,371 64,375 421.72%
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 768,891 683,388 727,668 653,295 115,265 510,371 64,375 421.72%
NOSH 427,162 401,993 418,200 102,077 84,753 84,920 64,375 252.70%
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 42.92% 19.22% 27.52% 57.96% 69.76% 25.69% 49.08% -
ROE 2.06% 6.68% 5.75% 4.84% 11.84% 8.85% 62.21% -
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 8.62 59.11 36.34 53.49 23.08 207.04 126.76 -83.31%
EPS 3.70 11.30 10.00 31.00 3.50 12.00 10.00 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.70 1.74 6.40 1.36 6.01 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 6.85 44.22 28.28 10.16 3.64 32.72 15.19 -41.16%
EPS 2.94 8.50 7.78 5.89 2.54 8.40 7.45 -46.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4308 1.2717 1.3541 1.2157 0.2145 0.9497 0.1198 421.70%
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 16.82 2.74 4.84 2.22 3.73 0.41 0.67 755.68%
P/EPS 39.19 14.26 17.60 3.84 5.34 1.60 1.37 833.43%
EY 2.55 7.01 5.68 26.05 18.72 62.57 73.19 -89.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 1.01 0.19 0.63 0.14 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 13.34 2.45 4.51 3.31 3.60 0.39 0.68 626.06%
P/EPS 31.08 12.76 16.40 5.71 5.16 1.50 1.38 695.99%
EY 3.22 7.84 6.10 17.51 19.40 66.48 72.34 -87.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.94 0.28 0.61 0.13 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