[JETSON] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.28%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 150,214 160,192 159,491 153,235 133,978 122,725 110,774 22.58%
PBT 7,549 8,317 10,049 10,343 9,175 7,819 8,169 -5.13%
Tax -3,220 -3,071 -2,848 -3,311 -2,620 -2,721 -2,749 11.15%
NP 4,329 5,246 7,201 7,032 6,555 5,098 5,420 -13.95%
-
NP to SH 4,329 5,246 7,201 7,032 6,555 5,098 5,420 -13.95%
-
Tax Rate 42.65% 36.92% 28.34% 32.01% 28.56% 34.80% 33.65% -
Total Cost 145,885 154,946 152,290 146,203 127,423 117,627 105,354 24.30%
-
Net Worth 87,030 89,538 83,827 68,016 68,021 66,978 65,652 20.73%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,668 1,668 1,668 765 765 765 765 68.38%
Div Payout % 38.54% 31.80% 23.17% 10.89% 11.68% 15.02% 14.13% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 87,030 89,538 83,827 68,016 68,021 66,978 65,652 20.73%
NOSH 45,805 45,917 45,479 22,672 22,673 22,326 21,884 63.84%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.88% 3.27% 4.51% 4.59% 4.89% 4.15% 4.89% -
ROE 4.97% 5.86% 8.59% 10.34% 9.64% 7.61% 8.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 327.94 348.87 382.43 675.88 590.89 549.69 506.19 -25.18%
EPS 9.45 11.42 17.27 31.02 28.91 22.83 24.77 -47.49%
DPS 3.64 3.63 4.00 3.38 3.38 3.43 3.50 2.65%
NAPS 1.90 1.95 2.01 3.00 3.00 3.00 3.00 -26.31%
Adjusted Per Share Value based on latest NOSH - 22,672
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.03 41.62 41.44 39.81 34.81 31.89 28.78 22.58%
EPS 1.12 1.36 1.87 1.83 1.70 1.32 1.41 -14.26%
DPS 0.43 0.43 0.43 0.20 0.20 0.20 0.20 66.81%
NAPS 0.2261 0.2326 0.2178 0.1767 0.1767 0.174 0.1706 20.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.26 1.09 1.00 2.47 2.70 2.66 2.30 -
P/RPS 0.38 0.31 0.26 0.37 0.46 0.48 0.45 -10.68%
P/EPS 13.33 9.54 5.79 7.96 9.34 11.65 9.29 27.30%
EY 7.50 10.48 17.27 12.56 10.71 8.58 10.77 -21.48%
DY 2.89 3.33 4.00 1.37 1.25 1.29 1.52 53.65%
P/NAPS 0.66 0.56 0.50 0.82 0.90 0.89 0.77 -9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 25/02/02 -
Price 1.44 1.19 1.02 1.04 2.70 2.92 2.34 -
P/RPS 0.44 0.34 0.27 0.15 0.46 0.53 0.46 -2.92%
P/EPS 15.24 10.42 5.91 3.35 9.34 12.79 9.45 37.64%
EY 6.56 9.60 16.93 29.82 10.71 7.82 10.58 -27.35%
DY 2.53 3.05 3.92 3.25 1.25 1.17 1.50 41.83%
P/NAPS 0.76 0.61 0.51 0.35 0.90 0.97 0.78 -1.72%

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