[KPJ] QoQ 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- 63.4%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter 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 94,177 42,640 42,081 36,900 38,957 37,777 115.24%
PBT 6,089 8,951 4,947 5,051 3,378 4,832 4,770 17.69%
Tax -1,711 -3,425 -1,272 -1,502 -1,206 -2,236 -1,095 34.69%
NP 4,378 5,526 3,675 3,549 2,172 2,596 3,675 12.38%
-
NP to SH 4,378 5,526 3,675 3,549 2,172 2,596 3,675 12.38%
-
Tax Rate 28.10% 38.26% 25.71% 29.74% 35.70% 46.27% 22.96% -
Total Cost 114,789 88,651 38,965 38,532 34,728 36,361 34,102 124.76%
-
Net Worth 221,767 92,028 150,125 147,434 144,799 143,475 142,969 34.03%
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 - - - - 2,399 - -
Div Payout % 218.34% - - - - 92.42% - -
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 92,028 150,125 147,434 144,799 143,475 142,969 34.03%
NOSH 191,179 71,897 47,963 48,024 47,947 47,985 47,976 151.56%
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% 5.87% 8.62% 8.43% 5.89% 6.66% 9.73% -
ROE 1.97% 6.00% 2.45% 2.41% 1.50% 1.81% 2.57% -
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 62.33 130.99 88.90 87.62 76.96 81.19 78.74 -14.43%
EPS 2.29 7.59 7.66 7.39 4.53 5.41 7.66 -55.32%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.16 1.28 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 2.16 0.98 0.96 0.85 0.89 0.87 114.48%
EPS 0.10 0.13 0.08 0.08 0.05 0.06 0.08 16.05%
DPS 0.22 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0508 0.0211 0.0344 0.0338 0.0332 0.0329 0.0327 34.17%
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 0.83 1.26 2.24 2.92 0.00 0.00 -
P/EPS 51.53 14.18 14.62 26.52 49.67 0.00 0.00 -
EY 1.94 7.05 6.84 3.77 2.01 0.00 0.00 -
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 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 0.89 1.23 2.23 2.88 2.77 0.00 -
P/EPS 51.53 15.09 14.23 26.39 49.01 41.59 0.00 -
EY 1.94 6.63 7.03 3.79 2.04 2.40 0.00 -
DY 4.24 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 1.02 0.91 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