[KPJ] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.55%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 121,052 119,167 94,177 42,640 42,081 36,900 38,957 113.38%
PBT 6,614 6,089 8,951 4,947 5,051 3,378 4,832 23.35%
Tax -1,295 -1,711 -3,425 -1,272 -1,502 -1,206 -2,236 -30.58%
NP 5,319 4,378 5,526 3,675 3,549 2,172 2,596 61.53%
-
NP to SH 5,319 4,378 5,526 3,675 3,549 2,172 2,596 61.53%
-
Tax Rate 19.58% 28.10% 38.26% 25.71% 29.74% 35.70% 46.27% -
Total Cost 115,733 114,789 88,651 38,965 38,532 34,728 36,361 116.83%
-
Net Worth 225,770 221,767 92,028 150,125 147,434 144,799 143,475 35.40%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 9,566 9,558 - - - - 2,399 152.09%
Div Payout % 179.86% 218.34% - - - - 92.42% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 225,770 221,767 92,028 150,125 147,434 144,799 143,475 35.40%
NOSH 191,330 191,179 71,897 47,963 48,024 47,947 47,985 152.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.39% 3.67% 5.87% 8.62% 8.43% 5.89% 6.66% -
ROE 2.36% 1.97% 6.00% 2.45% 2.41% 1.50% 1.81% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.27 62.33 130.99 88.90 87.62 76.96 81.19 -15.35%
EPS 2.78 2.29 7.59 7.66 7.39 4.53 5.41 -35.92%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 1.18 1.16 1.28 3.13 3.07 3.02 2.99 -46.28%
Adjusted Per Share Value based on latest NOSH - 47,963
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.77 2.73 2.16 0.98 0.96 0.85 0.89 113.61%
EPS 0.12 0.10 0.13 0.08 0.08 0.05 0.06 58.94%
DPS 0.22 0.22 0.00 0.00 0.00 0.00 0.05 169.24%
NAPS 0.0517 0.0508 0.0211 0.0344 0.0338 0.0332 0.0329 35.27%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.35 1.18 1.09 1.12 1.96 2.25 0.00 -
P/RPS 2.13 1.89 0.83 1.26 2.24 2.92 0.00 -
P/EPS 48.56 51.53 14.18 14.62 26.52 49.67 0.00 -
EY 2.06 1.94 7.05 6.84 3.77 2.01 0.00 -
DY 3.70 4.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.02 0.85 0.36 0.64 0.75 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 28/02/03 29/11/02 27/08/02 28/05/02 10/04/02 -
Price 1.26 1.18 1.16 1.09 1.95 2.22 2.25 -
P/RPS 1.99 1.89 0.89 1.23 2.23 2.88 2.77 -19.83%
P/EPS 45.32 51.53 15.09 14.23 26.39 49.01 41.59 5.90%
EY 2.21 1.94 6.63 7.03 3.79 2.04 2.40 -5.36%
DY 3.97 4.24 0.00 0.00 0.00 0.00 2.22 47.48%
P/NAPS 1.07 1.02 0.91 0.35 0.64 0.74 0.75 26.81%

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