[KPJ] QoQ TTM 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- 14.78%
YoY- 43.57%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 509,521 466,457 377,036 298,065 215,798 160,578 155,715 119.92%
PBT 31,990 29,056 26,601 25,037 22,325 18,207 18,030 46.40%
Tax -2,946 -5,578 -7,703 -7,909 -7,403 -6,214 -6,081 -38.23%
NP 29,044 23,478 18,898 17,128 14,922 11,993 11,949 80.48%
-
NP to SH 29,044 23,478 18,898 17,128 14,922 11,992 11,948 80.49%
-
Tax Rate 9.21% 19.20% 28.96% 31.59% 33.16% 34.13% 33.73% -
Total Cost 480,477 442,979 358,138 280,937 200,876 148,585 143,766 123.04%
-
Net Worth 200,905 243,030 225,770 221,767 92,028 150,125 147,434 22.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 41,222 29,168 19,125 9,558 - 2,399 2,399 562.44%
Div Payout % 141.93% 124.24% 101.20% 55.81% - 20.01% 20.08% -
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 200,905 243,030 225,770 221,767 92,028 150,125 147,434 22.84%
NOSH 200,905 200,851 191,330 191,179 71,897 47,963 48,024 158.95%
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% 5.03% 5.01% 5.75% 6.91% 7.47% 7.67% -
ROE 14.46% 9.66% 8.37% 7.72% 16.21% 7.99% 8.10% -
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 253.61 232.24 197.06 155.91 300.15 334.79 324.24 -15.07%
EPS 14.46 11.69 9.88 8.96 20.75 25.00 24.88 -30.28%
DPS 20.52 14.52 10.00 5.00 0.00 5.00 5.00 155.67%
NAPS 1.00 1.21 1.18 1.16 1.28 3.13 3.07 -52.56%
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 10.30 8.33 6.58 4.77 3.55 3.44 119.97%
EPS 0.64 0.52 0.42 0.38 0.33 0.26 0.26 82.00%
DPS 0.91 0.64 0.42 0.21 0.00 0.05 0.05 588.25%
NAPS 0.0444 0.0537 0.0499 0.049 0.0203 0.0332 0.0326 22.80%
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 0.52 0.53 0.69 0.76 0.36 0.33 0.60 -9.07%
P/EPS 9.06 10.44 13.67 13.17 5.25 4.48 7.88 9.72%
EY 11.04 9.58 7.32 7.59 19.04 22.32 12.69 -8.84%
DY 15.66 11.90 7.40 4.24 0.00 4.46 2.55 234.24%
P/NAPS 1.31 1.01 1.14 1.02 0.85 0.36 0.64 61.00%
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 0.64 0.58 0.64 0.76 0.39 0.33 0.60 4.38%
P/EPS 11.21 11.55 12.76 13.17 5.59 4.36 7.84 26.83%
EY 8.92 8.66 7.84 7.59 17.89 22.94 12.76 -21.18%
DY 12.67 10.76 7.93 4.24 0.00 4.59 2.56 189.57%
P/NAPS 1.62 1.12 1.07 1.02 0.91 0.35 0.64 85.41%

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