[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -70.66%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 509,521 372,280 240,219 119,167 215,798 121,621 78,981 245.37%
PBT 31,990 20,105 12,703 6,089 22,326 13,375 8,429 142.71%
Tax -2,947 -2,152 -3,005 -1,711 -7,404 -3,979 -2,708 5.78%
NP 29,043 17,953 9,698 4,378 14,922 9,396 5,721 194.50%
-
NP to SH 29,043 17,953 9,698 4,378 14,922 9,396 5,721 194.50%
-
Tax Rate 9.21% 10.70% 23.66% 28.10% 33.16% 29.75% 32.13% -
Total Cost 480,478 354,327 230,521 114,789 200,876 112,225 73,260 249.18%
-
Net Worth 251,060 243,260 225,712 221,767 86,271 150,278 147,344 42.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 11,677 10,052 9,564 9,558 3,594 2,400 - -
Div Payout % 40.21% 55.99% 98.62% 218.34% 24.09% 25.55% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 251,060 243,260 225,712 221,767 86,271 150,278 147,344 42.51%
NOSH 194,620 201,041 191,282 191,179 71,892 48,012 47,994 153.64%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.70% 4.82% 4.04% 3.67% 6.91% 7.73% 7.24% -
ROE 11.57% 7.38% 4.30% 1.97% 17.30% 6.25% 3.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 261.80 185.18 125.58 62.33 300.17 253.31 164.56 36.16%
EPS 14.87 8.93 5.07 2.29 20.53 19.57 11.92 15.83%
DPS 6.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.29 1.21 1.18 1.16 1.20 3.13 3.07 -43.81%
Adjusted Per Share Value based on latest NOSH - 191,179
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.26 8.22 5.31 2.63 4.77 2.69 1.74 246.08%
EPS 0.64 0.40 0.21 0.10 0.33 0.21 0.13 188.55%
DPS 0.26 0.22 0.21 0.21 0.08 0.05 0.00 -
NAPS 0.0555 0.0537 0.0499 0.049 0.0191 0.0332 0.0326 42.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.22 1.35 1.18 1.09 1.12 1.96 -
P/RPS 0.50 0.66 1.07 1.89 0.36 0.44 1.19 -43.81%
P/EPS 8.78 13.66 26.63 51.53 5.25 5.72 16.44 -34.09%
EY 11.39 7.32 3.76 1.94 19.04 17.47 6.08 51.79%
DY 4.58 4.10 3.70 4.24 4.59 4.46 0.00 -
P/NAPS 1.02 1.01 1.14 1.02 0.91 0.36 0.64 36.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/03/04 20/11/03 26/08/03 28/05/03 28/02/03 29/11/02 27/08/02 -
Price 1.62 1.35 1.26 1.18 1.16 1.09 1.95 -
P/RPS 0.62 0.73 1.00 1.89 0.39 0.43 1.18 -34.80%
P/EPS 10.86 15.12 24.85 51.53 5.59 5.57 16.36 -23.84%
EY 9.21 6.61 4.02 1.94 17.89 17.95 6.11 31.36%
DY 3.70 3.70 3.97 4.24 4.31 4.59 0.00 -
P/NAPS 1.26 1.12 1.07 1.02 0.97 0.35 0.64 56.88%

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