[KPJ] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 21.49%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 134,247 137,241 132,061 121,052 119,167 94,177 42,640 114.66%
PBT 9,770 11,885 7,402 6,614 6,089 8,951 4,947 57.34%
Tax -1,423 -793 853 -1,295 -1,711 -3,425 -1,272 7.75%
NP 8,347 11,092 8,255 5,319 4,378 5,526 3,675 72.70%
-
NP to SH 8,347 11,092 8,255 5,319 4,378 5,526 3,675 72.70%
-
Tax Rate 14.56% 6.67% -11.52% 19.58% 28.10% 38.26% 25.71% -
Total Cost 125,900 126,149 123,806 115,733 114,789 88,651 38,965 118.40%
-
Net Worth 261,472 200,905 243,030 225,770 221,767 92,028 150,125 44.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 12,067 12,054 - 9,566 9,558 - - -
Div Payout % 144.58% 108.68% - 179.86% 218.34% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 261,472 200,905 243,030 225,770 221,767 92,028 150,125 44.71%
NOSH 201,132 200,905 200,851 191,330 191,179 71,897 47,963 159.81%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.22% 8.08% 6.25% 4.39% 3.67% 5.87% 8.62% -
ROE 3.19% 5.52% 3.40% 2.36% 1.97% 6.00% 2.45% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.75 68.31 65.75 63.27 62.33 130.99 88.90 -17.37%
EPS 4.15 5.52 4.11 2.78 2.29 7.59 7.66 -33.51%
DPS 6.00 6.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.30 1.00 1.21 1.18 1.16 1.28 3.13 -44.30%
Adjusted Per Share Value based on latest NOSH - 191,330
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.97 3.03 2.92 2.67 2.63 2.08 0.94 115.17%
EPS 0.18 0.25 0.18 0.12 0.10 0.12 0.08 71.62%
DPS 0.27 0.27 0.00 0.21 0.21 0.00 0.00 -
NAPS 0.0578 0.0444 0.0537 0.0499 0.049 0.0203 0.0332 44.67%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.64 1.31 1.22 1.35 1.18 1.09 1.12 -
P/RPS 2.46 1.92 1.86 2.13 1.89 0.83 1.26 56.14%
P/EPS 39.52 23.73 29.68 48.56 51.53 14.18 14.62 93.93%
EY 2.53 4.21 3.37 2.06 1.94 7.05 6.84 -48.44%
DY 3.66 4.58 0.00 3.70 4.24 0.00 0.00 -
P/NAPS 1.26 1.31 1.01 1.14 1.02 0.85 0.36 130.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 02/07/04 26/03/04 20/11/03 26/08/03 28/05/03 28/02/03 29/11/02 -
Price 1.43 1.62 1.35 1.26 1.18 1.16 1.09 -
P/RPS 2.14 2.37 2.05 1.99 1.89 0.89 1.23 44.60%
P/EPS 34.46 29.34 32.85 45.32 51.53 15.09 14.23 80.23%
EY 2.90 3.41 3.04 2.21 1.94 6.63 7.03 -44.55%
DY 4.20 3.70 0.00 3.97 4.24 0.00 0.00 -
P/NAPS 1.10 1.62 1.12 1.07 1.02 0.91 0.35 114.41%

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