[KPJ] YoY Quarter 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- 3.55%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 169,005 150,528 132,061 42,640 37,777 32,790 27,121 -1.92%
PBT 12,138 8,309 7,402 4,947 4,770 4,929 3,915 -1.19%
Tax -3,849 186 853 -1,272 -1,095 -1,666 -38 -4.79%
NP 8,289 8,495 8,255 3,675 3,675 3,263 3,877 -0.80%
-
NP to SH 8,597 8,495 8,255 3,675 3,675 3,263 3,877 -0.84%
-
Tax Rate 31.71% -2.24% -11.52% 25.71% 22.96% 33.80% 0.97% -
Total Cost 160,716 142,033 123,806 38,965 34,102 29,527 23,244 -2.03%
-
Net Worth 297,279 277,141 243,030 150,125 142,969 107,966 99,324 -1.15%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 22,095 12,049 - - - - - -100.00%
Div Payout % 257.01% 141.84% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 297,279 277,141 243,030 150,125 142,969 107,966 99,324 -1.15%
NOSH 200,864 200,827 200,851 47,963 47,976 47,985 47,982 -1.51%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.90% 5.64% 6.25% 8.62% 9.73% 9.95% 14.30% -
ROE 2.89% 3.07% 3.40% 2.45% 2.57% 3.02% 3.90% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 84.14 74.95 65.75 88.90 78.74 68.33 56.52 -0.42%
EPS 4.28 4.23 4.11 7.66 7.66 6.80 8.08 0.67%
DPS 11.00 6.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.48 1.38 1.21 3.13 2.98 2.25 2.07 0.35%
Adjusted Per Share Value based on latest NOSH - 47,963
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.87 3.45 3.02 0.98 0.87 0.75 0.62 -1.92%
EPS 0.20 0.19 0.19 0.08 0.08 0.07 0.09 -0.84%
DPS 0.51 0.28 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0681 0.0635 0.0557 0.0344 0.0327 0.0247 0.0227 -1.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 1.55 1.54 1.22 1.12 0.00 0.00 0.00 -
P/RPS 1.84 2.05 1.86 1.26 0.00 0.00 0.00 -100.00%
P/EPS 36.21 36.41 29.68 14.62 0.00 0.00 0.00 -100.00%
EY 2.76 2.75 3.37 6.84 0.00 0.00 0.00 -100.00%
DY 7.10 3.90 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 1.12 1.01 0.36 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 26/11/04 20/11/03 29/11/02 29/11/01 28/11/00 27/11/99 -
Price 1.49 1.50 1.35 1.09 0.00 0.00 0.00 -
P/RPS 1.77 2.00 2.05 1.23 0.00 0.00 0.00 -100.00%
P/EPS 34.81 35.46 32.85 14.23 0.00 0.00 0.00 -100.00%
EY 2.87 2.82 3.04 7.03 0.00 0.00 0.00 -100.00%
DY 7.38 4.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.09 1.12 0.35 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