[KPJ] QoQ Cumulative 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- 27.85%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 121,621 78,981 36,900 147,503 108,545 71,768 34,167 132.95%
PBT 13,375 8,429 3,378 17,532 12,699 7,929 3,227 157.80%
Tax -3,979 -2,708 -1,206 -5,609 -3,373 -2,278 -1,107 134.46%
NP 9,396 5,721 2,172 11,923 9,326 5,651 2,120 169.57%
-
NP to SH 9,396 5,721 2,172 11,923 9,326 5,651 2,120 169.57%
-
Tax Rate 29.75% 32.13% 35.70% 31.99% 26.56% 28.73% 34.30% -
Total Cost 112,225 73,260 34,728 135,580 99,219 66,117 32,047 130.42%
-
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 2,400 - - 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 6.25% 3.88% 1.50% 8.31% 6.52% 4.03% 1.55% -
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 253.31 164.56 76.96 307.30 226.15 149.48 71.23 132.80%
EPS 19.57 11.92 4.53 24.84 19.43 11.77 4.42 169.39%
DPS 5.00 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 2.79 1.81 0.85 3.38 2.49 1.64 0.78 133.70%
EPS 0.22 0.13 0.05 0.27 0.21 0.13 0.05 168.27%
DPS 0.05 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 0.44 1.19 2.92 0.00 0.00 0.00 0.00 -
P/EPS 5.72 16.44 49.67 0.00 0.00 0.00 0.00 -
EY 17.47 6.08 2.01 0.00 0.00 0.00 0.00 -
DY 4.46 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 0.43 1.18 2.88 0.73 0.00 0.00 0.00 -
P/EPS 5.57 16.36 49.01 9.06 0.00 0.00 0.00 -
EY 17.95 6.11 2.04 11.04 0.00 0.00 0.00 -
DY 4.59 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