[KPS] QoQ Cumulative 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- 12.77%
YoY- 186.76%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,984 54,597 19,562 175,822 81,604 34,173 11,743 450.38%
PBT 71,005 41,625 18,425 83,645 58,677 -4,418 -4,509 -
Tax -29,185 -9,981 -4,779 -38,482 -18,627 4,418 4,509 -
NP 41,820 31,644 13,646 45,163 40,050 0 0 -
-
NP to SH 41,820 31,644 13,646 45,163 40,050 -4,379 -4,450 -
-
Tax Rate 41.10% 23.98% 25.94% 46.01% 31.74% - - -
Total Cost 110,164 22,953 5,916 130,659 41,554 34,173 11,743 344.20%
-
Net Worth 727,668 653,295 115,265 510,371 64,375 106,626 105,305 262.36%
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 64,375 106,626 105,305 262.36%
NOSH 418,200 102,077 84,753 84,920 64,375 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 5.75% 4.84% 11.84% 8.85% 62.21% -4.11% -4.23% -
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 36.34 53.49 23.08 207.04 126.76 40.19 13.83 90.30%
EPS 10.00 31.00 3.50 12.00 10.00 -5.15 -5.24 -
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 28.28 10.16 3.64 32.72 15.19 6.36 2.19 449.55%
EPS 7.78 5.89 2.54 8.40 7.45 -0.81 -0.83 -
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 4.84 2.22 3.73 0.41 0.67 2.54 5.28 -5.63%
P/EPS 17.60 3.84 5.34 1.60 1.37 -19.81 -13.93 -
EY 5.68 26.05 18.72 62.57 73.19 -5.05 -7.18 -
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 4.51 3.31 3.60 0.39 0.68 2.24 6.87 -24.44%
P/EPS 16.40 5.71 5.16 1.50 1.38 -17.48 -18.13 -
EY 6.10 17.51 19.40 66.48 72.34 -5.72 -5.52 -
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