[KPJ] QoQ Cumulative 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- 163.4%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 119,167 215,798 121,621 78,981 36,900 147,503 108,545 6.42%
PBT 6,089 22,326 13,375 8,429 3,378 17,532 12,699 -38.76%
Tax -1,711 -7,404 -3,979 -2,708 -1,206 -5,609 -3,373 -36.42%
NP 4,378 14,922 9,396 5,721 2,172 11,923 9,326 -39.62%
-
NP to SH 4,378 14,922 9,396 5,721 2,172 11,923 9,326 -39.62%
-
Tax Rate 28.10% 33.16% 29.75% 32.13% 35.70% 31.99% 26.56% -
Total Cost 114,789 200,876 112,225 73,260 34,728 135,580 99,219 10.21%
-
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 9,558 3,594 2,400 - - 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 1.97% 17.30% 6.25% 3.88% 1.50% 8.31% 6.52% -
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 62.33 300.17 253.31 164.56 76.96 307.30 226.15 -57.68%
EPS 2.29 20.53 19.57 11.92 4.53 24.84 19.43 -75.99%
DPS 5.00 5.00 5.00 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 2.73 4.94 2.79 1.81 0.85 3.38 2.49 6.33%
EPS 0.10 0.34 0.22 0.13 0.05 0.27 0.21 -39.04%
DPS 0.22 0.08 0.05 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 1.89 0.36 0.44 1.19 2.92 0.00 0.00 -
P/EPS 51.53 5.25 5.72 16.44 49.67 0.00 0.00 -
EY 1.94 19.04 17.47 6.08 2.01 0.00 0.00 -
DY 4.24 4.59 4.46 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 1.89 0.39 0.43 1.18 2.88 0.73 0.00 -
P/EPS 51.53 5.59 5.57 16.36 49.01 9.06 0.00 -
EY 1.94 17.89 17.95 6.11 2.04 11.04 0.00 -
DY 4.24 4.31 4.59 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