[KPJ] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -4.11%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 583,397 509,521 215,798 147,503 125,115 107,481 106,743 -1.78%
PBT 40,646 31,990 22,326 17,532 15,211 13,772 12,438 -1.25%
Tax -8,810 -2,947 -7,404 -5,609 -4,663 -303 -4,718 -0.66%
NP 31,836 29,043 14,922 11,923 10,548 13,469 7,720 -1.49%
-
NP to SH 31,836 29,043 14,922 11,923 10,548 13,469 7,720 -1.49%
-
Tax Rate 21.67% 9.21% 33.16% 31.99% 30.66% 2.20% 37.93% -
Total Cost 551,561 480,478 200,876 135,580 114,567 94,012 99,023 -1.80%
-
Net Worth 377,863 251,060 86,271 143,517 140,175 102,095 90,626 -1.50%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 14,069 11,677 3,594 4,799 4,800 - - -100.00%
Div Payout % 44.19% 40.21% 24.09% 40.26% 45.51% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 377,863 251,060 86,271 143,517 140,175 102,095 90,626 -1.50%
NOSH 200,991 194,620 71,892 47,999 48,005 47,932 47,950 -1.51%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 5.46% 5.70% 6.91% 8.08% 8.43% 12.53% 7.23% -
ROE 8.43% 11.57% 17.30% 8.31% 7.52% 13.19% 8.52% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 290.26 261.80 300.17 307.30 260.63 224.23 222.61 -0.28%
EPS 15.84 14.87 20.53 24.84 21.98 28.10 16.10 0.01%
DPS 7.00 6.00 5.00 10.00 10.00 0.00 0.00 -100.00%
NAPS 1.88 1.29 1.20 2.99 2.92 2.13 1.89 0.00%
Adjusted Per Share Value based on latest NOSH - 47,985
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 13.36 11.67 4.94 3.38 2.87 2.46 2.44 -1.79%
EPS 0.73 0.67 0.34 0.27 0.24 0.31 0.18 -1.47%
DPS 0.32 0.27 0.08 0.11 0.11 0.00 0.00 -100.00%
NAPS 0.0865 0.0575 0.0198 0.0329 0.0321 0.0234 0.0208 -1.50%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 - - - - -
Price 1.55 1.31 1.09 0.00 0.00 0.00 0.00 -
P/RPS 0.53 0.50 0.36 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.79 8.78 5.25 0.00 0.00 0.00 0.00 -100.00%
EY 10.22 11.39 19.04 0.00 0.00 0.00 0.00 -100.00%
DY 4.52 4.58 4.59 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 1.02 0.91 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 26/03/04 28/02/03 10/04/02 28/02/01 29/02/00 - -
Price 1.55 1.62 1.16 2.25 0.00 0.00 0.00 -
P/RPS 0.53 0.62 0.39 0.73 0.00 0.00 0.00 -100.00%
P/EPS 9.79 10.86 5.59 9.06 0.00 0.00 0.00 -100.00%
EY 10.22 9.21 17.89 11.04 0.00 0.00 0.00 -100.00%
DY 4.52 3.70 4.31 4.44 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 1.26 0.97 0.75 0.00 0.00 0.00 -100.00%

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