[KPS] QoQ TTM 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- 16.79%
YoY- 167.92%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 246,202 169,536 171,811 163,992 134,712 142,709 136,341 48.23%
PBT 95,972 87,889 89,526 66,592 39,963 11,422 -52,695 -
Tax -49,041 -36,593 -36,101 -31,263 -9,712 -4,269 39,723 -
NP 46,931 51,296 53,425 35,329 30,251 7,153 -12,972 -
-
NP to SH 46,931 51,296 53,425 35,329 30,251 7,193 -50,726 -
-
Tax Rate 51.10% 41.64% 40.32% 46.95% 24.30% 37.38% - -
Total Cost 199,271 118,240 118,386 128,663 104,461 135,556 149,313 21.19%
-
Net Worth 508,800 599,866 115,265 85,279 84,821 88,750 105,305 185.52%
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 508,800 599,866 115,265 85,279 84,821 88,750 105,305 185.52%
NOSH 508,800 99,977 84,753 85,279 84,821 88,750 84,923 229.51%
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 19.06% 30.26% 31.10% 21.54% 22.46% 5.01% -9.51% -
ROE 9.22% 8.55% 46.35% 41.43% 35.66% 8.10% -48.17% -
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 48.39 169.57 202.72 192.30 158.82 160.80 160.55 -55.01%
EPS 9.22 51.31 63.04 41.43 35.66 8.10 -59.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 6.00 1.36 1.00 1.00 1.00 1.24 -13.34%
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 44.78 30.83 31.25 29.82 24.50 25.95 24.80 48.22%
EPS 8.54 9.33 9.72 6.43 5.50 1.31 -9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9253 1.091 0.2096 0.1551 0.1543 0.1614 0.1915 185.53%
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 3.64 0.70 0.42 0.44 0.54 0.63 0.45 302.44%
P/EPS 19.08 2.32 1.36 2.05 2.38 12.59 -1.22 -
EY 5.24 43.12 73.30 48.74 41.96 7.95 -81.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.20 0.63 0.85 0.85 1.02 0.59 107.08%
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 3.39 1.04 0.41 0.42 0.54 0.56 0.59 220.45%
P/EPS 17.78 3.45 1.32 1.93 2.41 11.10 -1.59 -
EY 5.62 28.99 75.95 51.78 41.47 9.01 -62.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.30 0.61 0.80 0.86 0.90 0.77 65.46%

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