[KPJ] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 31.7%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 476,668 215,798 162,161 157,962 147,600 147,503 144,726 121.52%
PBT 24,356 22,326 17,833 16,858 13,512 17,532 16,932 27.45%
Tax -6,844 -7,404 -5,305 -5,416 -4,824 -5,609 -4,497 32.34%
NP 17,512 14,922 12,528 11,442 8,688 11,923 12,434 25.67%
-
NP to SH 17,512 14,922 12,528 11,442 8,688 11,923 12,434 25.67%
-
Tax Rate 28.10% 33.16% 29.75% 32.13% 35.70% 31.99% 26.56% -
Total Cost 459,156 200,876 149,633 146,520 138,912 135,580 132,292 129.41%
-
Net Worth 221,767 86,271 150,278 147,344 144,799 143,517 143,033 33.99%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 38,235 3,594 3,200 - - 4,799 - -
Div Payout % 218.34% 24.09% 25.55% - - 40.26% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 221,767 86,271 150,278 147,344 144,799 143,517 143,033 33.99%
NOSH 191,179 71,892 48,012 47,994 47,947 47,999 47,997 151.48%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.67% 6.91% 7.73% 7.24% 5.89% 8.08% 8.59% -
ROE 7.90% 17.30% 8.34% 7.77% 6.00% 8.31% 8.69% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 249.33 300.17 337.75 329.12 307.84 307.30 301.53 -11.91%
EPS 9.16 20.53 26.09 23.84 18.12 24.84 25.91 -50.03%
DPS 20.00 5.00 6.67 0.00 0.00 10.00 0.00 -
NAPS 1.16 1.20 3.13 3.07 3.02 2.99 2.98 -46.71%
Adjusted Per Share Value based on latest NOSH - 48,024
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.92 4.94 3.71 3.62 3.38 3.38 3.31 121.77%
EPS 0.40 0.34 0.29 0.26 0.20 0.27 0.28 26.87%
DPS 0.88 0.08 0.07 0.00 0.00 0.11 0.00 -
NAPS 0.0508 0.0198 0.0344 0.0337 0.0332 0.0329 0.0328 33.89%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.18 1.09 1.12 1.96 2.25 0.00 0.00 -
P/RPS 0.47 0.36 0.33 0.60 0.73 0.00 0.00 -
P/EPS 12.88 5.25 4.29 8.22 12.42 0.00 0.00 -
EY 7.76 19.04 23.30 12.16 8.05 0.00 0.00 -
DY 16.95 4.59 5.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.36 0.64 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 28/02/03 29/11/02 27/08/02 28/05/02 10/04/02 29/11/01 -
Price 1.18 1.16 1.09 1.95 2.22 2.25 0.00 -
P/RPS 0.47 0.39 0.32 0.59 0.72 0.73 0.00 -
P/EPS 12.88 5.59 4.18 8.18 12.25 9.06 0.00 -
EY 7.76 17.89 23.94 12.23 8.16 11.04 0.00 -
DY 16.95 4.31 6.12 0.00 0.00 4.44 0.00 -
P/NAPS 1.02 0.97 0.35 0.64 0.74 0.75 0.00 -

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