[JETSON] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 4.91%
YoY- 4160.47%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 122,725 110,774 107,054 103,414 84,200 84,911 83,770 29.02%
PBT 7,819 8,169 7,733 7,558 6,713 2,958 1,638 183.77%
Tax -2,721 -2,749 -1,699 -2,062 -1,474 -888 -344 297.49%
NP 5,098 5,420 6,034 5,496 5,239 2,070 1,294 149.65%
-
NP to SH 5,098 5,420 6,034 5,496 5,239 2,070 1,294 149.65%
-
Tax Rate 34.80% 33.65% 21.97% 27.28% 21.96% 30.02% 21.00% -
Total Cost 117,627 105,354 101,020 97,918 78,961 82,841 82,476 26.73%
-
Net Worth 66,978 65,652 66,276 65,956 65,124 61,842 61,070 6.35%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 765 765 544 544 544 544 545 25.39%
Div Payout % 15.02% 14.13% 9.02% 9.91% 10.39% 26.30% 42.15% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 66,978 65,652 66,276 65,956 65,124 61,842 61,070 6.35%
NOSH 22,326 21,884 21,873 21,767 21,780 21,775 21,733 1.81%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.15% 4.89% 5.64% 5.31% 6.22% 2.44% 1.54% -
ROE 7.61% 8.26% 9.10% 8.33% 8.04% 3.35% 2.12% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 549.69 506.19 489.43 475.08 386.58 389.94 385.44 26.72%
EPS 22.83 24.77 27.59 25.25 24.05 9.51 5.95 145.29%
DPS 3.43 3.50 2.50 2.50 2.50 2.50 2.50 23.49%
NAPS 3.00 3.00 3.03 3.03 2.99 2.84 2.81 4.46%
Adjusted Per Share Value based on latest NOSH - 21,767
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 32.61 29.44 28.45 27.48 22.38 22.56 22.26 29.01%
EPS 1.35 1.44 1.60 1.46 1.39 0.55 0.34 150.95%
DPS 0.20 0.20 0.14 0.14 0.14 0.14 0.14 26.87%
NAPS 0.178 0.1745 0.1761 0.1753 0.1731 0.1643 0.1623 6.35%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.66 2.30 1.61 1.68 1.30 1.60 2.50 -
P/RPS 0.48 0.45 0.33 0.35 0.34 0.41 0.65 -18.31%
P/EPS 11.65 9.29 5.84 6.65 5.40 16.83 41.99 -57.49%
EY 8.58 10.77 17.13 15.03 18.50 5.94 2.38 135.29%
DY 1.29 1.52 1.55 1.49 1.92 1.56 1.00 18.52%
P/NAPS 0.89 0.77 0.53 0.55 0.43 0.56 0.89 0.00%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 28/11/00 -
Price 2.92 2.34 2.20 2.10 1.51 1.59 1.93 -
P/RPS 0.53 0.46 0.45 0.44 0.39 0.41 0.50 3.96%
P/EPS 12.79 9.45 7.98 8.32 6.28 16.73 32.42 -46.24%
EY 7.82 10.58 12.54 12.02 15.93 5.98 3.08 86.21%
DY 1.17 1.50 1.14 1.19 1.66 1.57 1.30 -6.78%
P/NAPS 0.97 0.78 0.73 0.69 0.51 0.56 0.69 25.51%

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