[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 58.81%
YoY- 25.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 372,280 240,219 119,167 215,798 121,621 78,981 36,900 366.24%
PBT 20,105 12,703 6,089 22,326 13,375 8,429 3,378 228.06%
Tax -2,152 -3,005 -1,711 -7,404 -3,979 -2,708 -1,206 47.06%
NP 17,953 9,698 4,378 14,922 9,396 5,721 2,172 308.28%
-
NP to SH 17,953 9,698 4,378 14,922 9,396 5,721 2,172 308.28%
-
Tax Rate 10.70% 23.66% 28.10% 33.16% 29.75% 32.13% 35.70% -
Total Cost 354,327 230,521 114,789 200,876 112,225 73,260 34,728 369.75%
-
Net Worth 243,260 225,712 221,767 86,271 150,278 147,344 144,799 41.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,052 9,564 9,558 3,594 2,400 - - -
Div Payout % 55.99% 98.62% 218.34% 24.09% 25.55% - - -
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 243,260 225,712 221,767 86,271 150,278 147,344 144,799 41.27%
NOSH 201,041 191,282 191,179 71,892 48,012 47,994 47,947 159.79%
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 4.82% 4.04% 3.67% 6.91% 7.73% 7.24% 5.89% -
ROE 7.38% 4.30% 1.97% 17.30% 6.25% 3.88% 1.50% -
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 185.18 125.58 62.33 300.17 253.31 164.56 76.96 79.46%
EPS 8.93 5.07 2.29 20.53 19.57 11.92 4.53 57.15%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.21 1.18 1.16 1.20 3.13 3.07 3.02 -45.62%
Adjusted Per Share Value based on latest NOSH - 71,897
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.22 5.31 2.63 4.77 2.69 1.74 0.82 364.26%
EPS 0.40 0.21 0.10 0.33 0.21 0.13 0.05 299.49%
DPS 0.22 0.21 0.21 0.08 0.05 0.00 0.00 -
NAPS 0.0537 0.0499 0.049 0.0191 0.0332 0.0326 0.032 41.17%
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 1.22 1.35 1.18 1.09 1.12 1.96 2.25 -
P/RPS 0.66 1.07 1.89 0.36 0.44 1.19 2.92 -62.86%
P/EPS 13.66 26.63 51.53 5.25 5.72 16.44 49.67 -57.67%
EY 7.32 3.76 1.94 19.04 17.47 6.08 2.01 136.52%
DY 4.10 3.70 4.24 4.59 4.46 0.00 0.00 -
P/NAPS 1.01 1.14 1.02 0.91 0.36 0.64 0.75 21.92%
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 26/08/03 28/05/03 28/02/03 29/11/02 27/08/02 28/05/02 -
Price 1.35 1.26 1.18 1.16 1.09 1.95 2.22 -
P/RPS 0.73 1.00 1.89 0.39 0.43 1.18 2.88 -59.91%
P/EPS 15.12 24.85 51.53 5.59 5.57 16.36 49.01 -54.30%
EY 6.61 4.02 1.94 17.89 17.95 6.11 2.04 118.81%
DY 3.70 3.97 4.24 4.31 4.59 0.00 0.00 -
P/NAPS 1.12 1.07 1.02 0.97 0.35 0.64 0.74 31.78%

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