[KPJ] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -4.11%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 162,161 157,962 147,600 147,503 144,726 143,536 136,668 12.06%
PBT 17,833 16,858 13,512 17,532 16,932 15,858 12,908 24.01%
Tax -5,305 -5,416 -4,824 -5,609 -4,497 -4,556 -4,428 12.79%
NP 12,528 11,442 8,688 11,923 12,434 11,302 8,480 29.68%
-
NP to SH 12,528 11,442 8,688 11,923 12,434 11,302 8,480 29.68%
-
Tax Rate 29.75% 32.13% 35.70% 31.99% 26.56% 28.73% 34.30% -
Total Cost 149,633 146,520 138,912 135,580 132,292 132,234 128,188 10.85%
-
Net Worth 150,278 147,344 144,799 143,517 143,033 140,194 136,696 6.51%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,200 - - 4,799 - - - -
Div Payout % 25.55% - - 40.26% - - - -
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 150,278 147,344 144,799 143,517 143,033 140,194 136,696 6.51%
NOSH 48,012 47,994 47,947 47,999 47,997 48,011 47,963 0.06%
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 7.73% 7.24% 5.89% 8.08% 8.59% 7.87% 6.20% -
ROE 8.34% 7.77% 6.00% 8.31% 8.69% 8.06% 6.20% -
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 337.75 329.12 307.84 307.30 301.53 298.96 284.94 11.99%
EPS 26.09 23.84 18.12 24.84 25.91 23.54 17.68 29.58%
DPS 6.67 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.13 3.07 3.02 2.99 2.98 2.92 2.85 6.44%
Adjusted Per Share Value based on latest NOSH - 47,985
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.71 3.62 3.38 3.38 3.31 3.29 3.13 11.98%
EPS 0.29 0.26 0.20 0.27 0.28 0.26 0.19 32.53%
DPS 0.07 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0344 0.0337 0.0332 0.0329 0.0328 0.0321 0.0313 6.49%
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 - - - - -
Price 1.12 1.96 2.25 0.00 0.00 0.00 0.00 -
P/RPS 0.33 0.60 0.73 0.00 0.00 0.00 0.00 -
P/EPS 4.29 8.22 12.42 0.00 0.00 0.00 0.00 -
EY 23.30 12.16 8.05 0.00 0.00 0.00 0.00 -
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.75 0.00 0.00 0.00 0.00 -
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 29/11/02 27/08/02 28/05/02 10/04/02 29/11/01 27/08/01 31/05/01 -
Price 1.09 1.95 2.22 2.25 0.00 0.00 0.00 -
P/RPS 0.32 0.59 0.72 0.73 0.00 0.00 0.00 -
P/EPS 4.18 8.18 12.25 9.06 0.00 0.00 0.00 -
EY 23.94 12.23 8.16 11.04 0.00 0.00 0.00 -
DY 6.12 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.35 0.64 0.74 0.75 0.00 0.00 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