[KPJ] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 163.4%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 312,341 279,822 240,219 78,981 71,768 57,755 50,545 -1.91%
PBT 20,376 19,031 12,703 8,429 7,929 5,861 4,908 -1.50%
Tax -5,924 -2,585 -3,005 -2,708 -2,278 -1,247 -165 -3.73%
NP 14,452 16,446 9,698 5,721 5,651 4,614 4,743 -1.17%
-
NP to SH 16,851 16,446 9,698 5,721 5,651 4,614 4,743 -1.33%
-
Tax Rate 29.07% 13.58% 23.66% 32.13% 28.73% 21.28% 3.36% -
Total Cost 297,889 263,376 230,521 73,260 66,117 53,141 45,802 -1.97%
-
Net Worth 291,574 269,408 225,712 147,344 140,194 104,667 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 22,119 12,063 9,564 - - - - -100.00%
Div Payout % 131.26% 73.35% 98.62% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 291,574 269,408 225,712 147,344 140,194 104,667 0 -100.00%
NOSH 201,085 201,051 191,282 47,994 48,011 48,012 48,006 -1.51%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.63% 5.88% 4.04% 7.24% 7.87% 7.99% 9.38% -
ROE 5.78% 6.10% 4.30% 3.88% 4.03% 4.41% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 155.33 139.18 125.58 164.56 149.48 120.29 105.29 -0.41%
EPS 8.38 8.18 5.07 11.92 11.77 9.61 9.88 0.17%
DPS 11.00 6.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.45 1.34 1.18 3.07 2.92 2.18 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 48,024
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.90 6.18 5.31 1.74 1.59 1.28 1.12 -1.91%
EPS 0.37 0.36 0.21 0.13 0.12 0.10 0.10 -1.38%
DPS 0.49 0.27 0.21 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0644 0.0595 0.0499 0.0326 0.031 0.0231 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - - - -
Price 1.50 1.48 1.35 1.96 0.00 0.00 0.00 -
P/RPS 0.97 1.06 1.07 1.19 0.00 0.00 0.00 -100.00%
P/EPS 17.90 18.09 26.63 16.44 0.00 0.00 0.00 -100.00%
EY 5.59 5.53 3.76 6.08 0.00 0.00 0.00 -100.00%
DY 7.33 4.05 3.70 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.03 1.10 1.14 0.64 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 28/08/00 - -
Price 1.62 1.32 1.26 1.95 0.00 0.00 0.00 -
P/RPS 1.04 0.95 1.00 1.18 0.00 0.00 0.00 -100.00%
P/EPS 19.33 16.14 24.85 16.36 0.00 0.00 0.00 -100.00%
EY 5.17 6.20 4.02 6.11 0.00 0.00 0.00 -100.00%
DY 6.79 4.55 3.97 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 0.99 1.07 0.64 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