[KPS] QoQ Quarter 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- -43.45%
YoY- -30.02%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 92,834 36,823 85,650 97,387 35,035 19,562 94,218 -0.98%
PBT 27,456 18,569 24,666 29,380 23,199 18,425 24,968 6.54%
Tax -11,604 -2,764 -20,809 -19,204 -5,203 -4,779 -19,855 -30.12%
NP 15,852 15,805 3,857 10,176 17,996 13,646 5,113 112.76%
-
NP to SH 15,852 15,805 3,857 10,176 17,996 13,646 5,113 112.76%
-
Tax Rate 42.26% 14.89% 84.36% 65.36% 22.43% 25.94% 79.52% -
Total Cost 76,982 21,018 81,793 87,211 17,039 5,916 89,105 -9.29%
-
Net Worth 784,031 768,891 369,600 885,312 639,857 115,265 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 784,031 768,891 369,600 885,312 639,857 115,265 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 17.08% 42.92% 4.50% 10.45% 51.37% 69.76% 5.43% -
ROE 2.02% 2.06% 1.04% 1.15% 2.81% 11.84% 6.00% -
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 21.67 8.62 23.17 19.14 35.04 23.08 110.48 -66.27%
EPS 3.70 3.70 0.90 2.00 18.00 3.50 1.00 139.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.00 1.74 6.40 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 17.28 6.85 15.94 18.12 6.52 3.64 17.53 -0.95%
EPS 2.95 2.94 0.72 1.89 3.35 2.54 0.95 112.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.459 1.4308 0.6878 1.6474 1.1907 0.2145 0.1587 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 5.26 16.82 6.99 9.20 3.40 3.73 0.77 260.44%
P/EPS 30.81 39.19 155.24 88.00 6.61 5.34 14.18 67.83%
EY 3.25 2.55 0.64 1.14 15.13 18.72 7.05 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 1.62 1.01 0.19 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 3.51 13.34 6.26 8.57 5.05 3.60 0.72 187.78%
P/EPS 20.54 31.08 138.95 82.00 9.83 5.16 13.34 33.37%
EY 4.87 3.22 0.72 1.22 10.17 19.40 7.49 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 1.45 0.94 0.28 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