[KPJ] QoQ TTM 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- 0.37%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 377,036 298,065 215,798 160,578 155,715 150,235 147,502 87.27%
PBT 26,601 25,037 22,325 18,207 18,030 17,682 17,532 32.14%
Tax -7,703 -7,909 -7,403 -6,214 -6,081 -5,751 -5,653 22.97%
NP 18,898 17,128 14,922 11,993 11,949 11,931 11,879 36.39%
-
NP to SH 18,898 17,128 14,922 11,992 11,948 11,930 11,878 36.40%
-
Tax Rate 28.96% 31.59% 33.16% 34.13% 33.73% 32.52% 32.24% -
Total Cost 358,138 280,937 200,876 148,585 143,766 138,304 135,623 91.38%
-
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 19,125 9,558 - 2,399 2,399 2,399 2,399 300.58%
Div Payout % 101.20% 55.81% - 20.01% 20.08% 20.11% 20.20% -
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 5.01% 5.75% 6.91% 7.47% 7.67% 7.94% 8.05% -
ROE 8.37% 7.72% 16.21% 7.99% 8.10% 8.24% 8.28% -
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 197.06 155.91 300.15 334.79 324.24 313.34 307.39 -25.71%
EPS 9.88 8.96 20.75 25.00 24.88 24.88 24.75 -45.87%
DPS 10.00 5.00 0.00 5.00 5.00 5.00 5.00 58.94%
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 8.63 6.83 4.94 3.68 3.57 3.44 3.38 87.12%
EPS 0.43 0.39 0.34 0.27 0.27 0.27 0.27 36.49%
DPS 0.44 0.22 0.00 0.05 0.05 0.05 0.05 327.94%
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 0.69 0.76 0.36 0.33 0.60 0.72 0.00 -
P/EPS 13.67 13.17 5.25 4.48 7.88 9.04 0.00 -
EY 7.32 7.59 19.04 22.32 12.69 11.06 0.00 -
DY 7.40 4.24 0.00 4.46 2.55 2.22 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 0.64 0.76 0.39 0.33 0.60 0.71 0.73 -8.42%
P/EPS 12.76 13.17 5.59 4.36 7.84 8.92 9.09 25.44%
EY 7.84 7.59 17.89 22.94 12.76 11.21 11.00 -20.25%
DY 7.93 4.24 0.00 4.59 2.56 2.25 2.22 134.22%
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