[JETSON] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 9.79%
YoY- 366.31%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 133,978 122,725 110,774 107,054 103,414 84,200 84,911 35.64%
PBT 9,175 7,819 8,169 7,733 7,558 6,713 2,958 113.12%
Tax -2,620 -2,721 -2,749 -1,699 -2,062 -1,474 -888 106.11%
NP 6,555 5,098 5,420 6,034 5,496 5,239 2,070 116.09%
-
NP to SH 6,555 5,098 5,420 6,034 5,496 5,239 2,070 116.09%
-
Tax Rate 28.56% 34.80% 33.65% 21.97% 27.28% 21.96% 30.02% -
Total Cost 127,423 117,627 105,354 101,020 97,918 78,961 82,841 33.35%
-
Net Worth 68,021 66,978 65,652 66,276 65,956 65,124 61,842 6.57%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 765 765 765 544 544 544 544 25.59%
Div Payout % 11.68% 15.02% 14.13% 9.02% 9.91% 10.39% 26.30% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 68,021 66,978 65,652 66,276 65,956 65,124 61,842 6.57%
NOSH 22,673 22,326 21,884 21,873 21,767 21,780 21,775 2.73%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.89% 4.15% 4.89% 5.64% 5.31% 6.22% 2.44% -
ROE 9.64% 7.61% 8.26% 9.10% 8.33% 8.04% 3.35% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 590.89 549.69 506.19 489.43 475.08 386.58 389.94 32.02%
EPS 28.91 22.83 24.77 27.59 25.25 24.05 9.51 110.27%
DPS 3.38 3.43 3.50 2.50 2.50 2.50 2.50 22.33%
NAPS 3.00 3.00 3.00 3.03 3.03 2.99 2.84 3.73%
Adjusted Per Share Value based on latest NOSH - 21,873
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 34.81 31.89 28.78 27.82 26.87 21.88 22.06 35.65%
EPS 1.70 1.32 1.41 1.57 1.43 1.36 0.54 115.25%
DPS 0.20 0.20 0.20 0.14 0.14 0.14 0.14 26.92%
NAPS 0.1767 0.174 0.1706 0.1722 0.1714 0.1692 0.1607 6.55%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.70 2.66 2.30 1.61 1.68 1.30 1.60 -
P/RPS 0.46 0.48 0.45 0.33 0.35 0.34 0.41 7.99%
P/EPS 9.34 11.65 9.29 5.84 6.65 5.40 16.83 -32.54%
EY 10.71 8.58 10.77 17.13 15.03 18.50 5.94 48.29%
DY 1.25 1.29 1.52 1.55 1.49 1.92 1.56 -13.76%
P/NAPS 0.90 0.89 0.77 0.53 0.55 0.43 0.56 37.32%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 27/02/01 -
Price 2.70 2.92 2.34 2.20 2.10 1.51 1.59 -
P/RPS 0.46 0.53 0.46 0.45 0.44 0.39 0.41 7.99%
P/EPS 9.34 12.79 9.45 7.98 8.32 6.28 16.73 -32.27%
EY 10.71 7.82 10.58 12.54 12.02 15.93 5.98 47.63%
DY 1.25 1.17 1.50 1.14 1.19 1.66 1.57 -14.13%
P/NAPS 0.90 0.97 0.78 0.73 0.69 0.51 0.56 37.32%

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