[KPJ] YoY 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- 63.4%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 162,683 145,575 121,052 42,081 36,601 30,402 26,201 -1.92%
PBT 10,238 9,260 6,614 5,051 4,702 3,736 3,208 -1.22%
Tax -3,284 -1,162 -1,295 -1,502 -1,171 -871 -24 -5.09%
NP 6,954 8,098 5,319 3,549 3,531 2,865 3,184 -0.82%
-
NP to SH 8,127 8,098 5,319 3,549 3,531 2,865 3,184 -0.99%
-
Tax Rate 32.08% 12.55% 19.58% 29.74% 24.90% 23.31% 0.75% -
Total Cost 155,729 137,477 115,733 38,532 33,070 27,537 23,017 -2.01%
-
Net Worth 291,686 269,263 225,770 147,434 140,088 104,618 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 22,127 12,056 9,566 - - - - -100.00%
Div Payout % 272.28% 148.88% 179.86% - - - - -
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 291,686 269,263 225,770 147,434 140,088 104,618 0 -100.00%
NOSH 201,163 200,942 191,330 48,024 47,975 47,989 48,024 -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 4.27% 5.56% 4.39% 8.43% 9.65% 9.42% 12.15% -
ROE 2.79% 3.01% 2.36% 2.41% 2.52% 2.74% 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 80.87 72.45 63.27 87.62 76.29 63.35 54.56 -0.41%
EPS 4.04 4.03 2.78 7.39 7.36 5.96 6.63 0.52%
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 3.59 3.22 2.67 0.93 0.81 0.67 0.58 -1.91%
EPS 0.18 0.18 0.12 0.08 0.08 0.06 0.07 -0.99%
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 0.0309 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 1.85 2.04 2.13 2.24 0.00 0.00 0.00 -100.00%
P/EPS 37.13 36.72 48.56 26.52 0.00 0.00 0.00 -100.00%
EY 2.69 2.72 2.06 3.77 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 2.00 1.82 1.99 2.23 0.00 0.00 0.00 -100.00%
P/EPS 40.10 32.75 45.32 26.39 0.00 0.00 0.00 -100.00%
EY 2.49 3.05 2.21 3.79 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