[JETSON] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[JETSON] KUMPULAN JETSON BHD
Announcement Date
17-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.4%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
JETSON's Result
JETSON'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 140,669 150,214 160,192 159,491 153,235 133,978 122,725 9.51%
PBT 7,006 7,549 8,317 10,049 10,343 9,175 7,819 -7.05%
Tax -2,997 -3,220 -3,071 -2,848 -3,311 -2,620 -2,721 6.64%
NP 4,009 4,329 5,246 7,201 7,032 6,555 5,098 -14.79%
-
NP to SH 4,009 4,329 5,246 7,201 7,032 6,555 5,098 -14.79%
-
Tax Rate 42.78% 42.65% 36.92% 28.34% 32.01% 28.56% 34.80% -
Total Cost 136,660 145,885 154,946 152,290 146,203 127,423 117,627 10.50%
-
Net Worth 88,579 87,030 89,538 83,827 68,016 68,021 66,978 20.46%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,668 1,668 1,668 1,668 765 765 765 68.06%
Div Payout % 41.61% 38.54% 31.80% 23.17% 10.89% 11.68% 15.02% -
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 88,579 87,030 89,538 83,827 68,016 68,021 66,978 20.46%
NOSH 46,621 45,805 45,917 45,479 22,672 22,673 22,326 63.29%
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 2.85% 2.88% 3.27% 4.51% 4.59% 4.89% 4.15% -
ROE 4.53% 4.97% 5.86% 8.59% 10.34% 9.64% 7.61% -
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 301.73 327.94 348.87 382.43 675.88 590.89 549.69 -32.93%
EPS 8.60 9.45 11.42 17.27 31.02 28.91 22.83 -47.81%
DPS 3.58 3.64 3.63 4.00 3.38 3.38 3.43 2.89%
NAPS 1.90 1.90 1.95 2.01 3.00 3.00 3.00 -26.23%
Adjusted Per Share Value based on latest NOSH - 45,479
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.49 56.06 59.78 59.52 57.18 50.00 45.80 9.50%
EPS 1.50 1.62 1.96 2.69 2.62 2.45 1.90 -14.56%
DPS 0.62 0.62 0.62 0.62 0.29 0.29 0.29 65.88%
NAPS 0.3306 0.3248 0.3341 0.3128 0.2538 0.2538 0.25 20.45%
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 1.31 1.26 1.09 1.00 2.47 2.70 2.66 -
P/RPS 0.43 0.38 0.31 0.26 0.37 0.46 0.48 -7.06%
P/EPS 15.23 13.33 9.54 5.79 7.96 9.34 11.65 19.53%
EY 6.56 7.50 10.48 17.27 12.56 10.71 8.58 -16.37%
DY 2.73 2.89 3.33 4.00 1.37 1.25 1.29 64.75%
P/NAPS 0.69 0.66 0.56 0.50 0.82 0.90 0.89 -15.59%
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 20/11/03 22/08/03 29/05/03 17/03/03 27/11/02 26/08/02 20/05/02 -
Price 1.30 1.44 1.19 1.02 1.04 2.70 2.92 -
P/RPS 0.43 0.44 0.34 0.27 0.15 0.46 0.53 -13.00%
P/EPS 15.12 15.24 10.42 5.91 3.35 9.34 12.79 11.79%
EY 6.61 6.56 9.60 16.93 29.82 10.71 7.82 -10.59%
DY 2.75 2.53 3.05 3.92 3.25 1.25 1.17 76.68%
P/NAPS 0.68 0.76 0.61 0.51 0.35 0.90 0.97 -21.06%

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