[JETSON] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -10.18%
YoY- 161.84%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 153,235 133,978 122,725 110,774 107,054 103,414 84,200 49.00%
PBT 10,343 9,175 7,819 8,169 7,733 7,558 6,713 33.36%
Tax -3,311 -2,620 -2,721 -2,749 -1,699 -2,062 -1,474 71.43%
NP 7,032 6,555 5,098 5,420 6,034 5,496 5,239 21.65%
-
NP to SH 7,032 6,555 5,098 5,420 6,034 5,496 5,239 21.65%
-
Tax Rate 32.01% 28.56% 34.80% 33.65% 21.97% 27.28% 21.96% -
Total Cost 146,203 127,423 117,627 105,354 101,020 97,918 78,961 50.72%
-
Net Worth 68,016 68,021 66,978 65,652 66,276 65,956 65,124 2.93%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 765 765 765 765 544 544 544 25.49%
Div Payout % 10.89% 11.68% 15.02% 14.13% 9.02% 9.91% 10.39% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 68,016 68,021 66,978 65,652 66,276 65,956 65,124 2.93%
NOSH 22,672 22,673 22,326 21,884 21,873 21,767 21,780 2.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.59% 4.89% 4.15% 4.89% 5.64% 5.31% 6.22% -
ROE 10.34% 9.64% 7.61% 8.26% 9.10% 8.33% 8.04% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 675.88 590.89 549.69 506.19 489.43 475.08 386.58 45.07%
EPS 31.02 28.91 22.83 24.77 27.59 25.25 24.05 18.47%
DPS 3.38 3.38 3.43 3.50 2.50 2.50 2.50 22.24%
NAPS 3.00 3.00 3.00 3.00 3.03 3.03 2.99 0.22%
Adjusted Per Share Value based on latest NOSH - 21,884
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.81 34.81 31.89 28.78 27.82 26.87 21.88 48.98%
EPS 1.83 1.70 1.32 1.41 1.57 1.43 1.36 21.86%
DPS 0.20 0.20 0.20 0.20 0.14 0.14 0.14 26.81%
NAPS 0.1767 0.1767 0.174 0.1706 0.1722 0.1714 0.1692 2.93%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.47 2.70 2.66 2.30 1.61 1.68 1.30 -
P/RPS 0.37 0.46 0.48 0.45 0.33 0.35 0.34 5.79%
P/EPS 7.96 9.34 11.65 9.29 5.84 6.65 5.40 29.49%
EY 12.56 10.71 8.58 10.77 17.13 15.03 18.50 -22.73%
DY 1.37 1.25 1.29 1.52 1.55 1.49 1.92 -20.13%
P/NAPS 0.82 0.90 0.89 0.77 0.53 0.55 0.43 53.71%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 26/08/02 20/05/02 25/02/02 26/11/01 27/08/01 30/05/01 -
Price 1.04 2.70 2.92 2.34 2.20 2.10 1.51 -
P/RPS 0.15 0.46 0.53 0.46 0.45 0.44 0.39 -47.08%
P/EPS 3.35 9.34 12.79 9.45 7.98 8.32 6.28 -34.20%
EY 29.82 10.71 7.82 10.58 12.54 12.02 15.93 51.83%
DY 3.25 1.25 1.17 1.50 1.14 1.19 1.66 56.43%
P/NAPS 0.35 0.90 0.97 0.78 0.73 0.69 0.51 -22.17%

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