[KPJ] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.44%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 598,808 524,601 298,065 150,235 131,929 109,813 40.36%
PBT 41,013 35,671 25,037 17,682 16,397 14,042 23.89%
Tax -8,801 -2,658 -7,909 -5,751 -6,462 -485 78.49%
NP 32,212 33,013 17,128 11,931 9,935 13,557 18.88%
-
NP to SH 32,212 32,557 17,128 11,930 9,935 13,557 18.88%
-
Tax Rate 21.46% 7.45% 31.59% 32.52% 39.41% 3.45% -
Total Cost 566,596 491,588 280,937 138,304 121,994 96,256 42.52%
-
Net Worth 240,143 261,472 221,767 144,799 136,696 102,825 18.47%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 25,877 43,731 9,558 2,399 2,400 2,399 60.86%
Div Payout % 80.34% 134.32% 55.81% 20.11% 24.17% 17.70% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 240,143 261,472 221,767 144,799 136,696 102,825 18.47%
NOSH 172,764 201,132 191,179 47,947 47,963 48,049 29.14%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.38% 6.29% 5.75% 7.94% 7.53% 12.35% -
ROE 13.41% 12.45% 7.72% 8.24% 7.27% 13.18% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 346.60 260.82 155.91 313.34 275.06 228.54 8.68%
EPS 18.64 16.19 8.96 24.88 20.71 28.21 -7.94%
DPS 14.98 21.74 5.00 5.00 5.00 5.00 24.52%
NAPS 1.39 1.30 1.16 3.02 2.85 2.14 -8.26%
Adjusted Per Share Value based on latest NOSH - 47,947
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.71 12.01 6.83 3.44 3.02 2.51 40.40%
EPS 0.74 0.75 0.39 0.27 0.23 0.31 18.99%
DPS 0.59 1.00 0.22 0.05 0.05 0.05 63.77%
NAPS 0.055 0.0599 0.0508 0.0332 0.0313 0.0235 18.52%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 1.45 1.64 1.18 2.25 0.00 0.00 -
P/RPS 0.42 0.63 0.76 0.72 0.00 0.00 -
P/EPS 7.78 10.13 13.17 9.04 0.00 0.00 -
EY 12.86 9.87 7.59 11.06 0.00 0.00 -
DY 10.33 13.26 4.24 2.22 0.00 0.00 -
P/NAPS 1.04 1.26 1.02 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 02/07/04 28/05/03 28/05/02 31/05/01 - -
Price 1.46 1.43 1.18 2.22 0.00 0.00 -
P/RPS 0.42 0.55 0.76 0.71 0.00 0.00 -
P/EPS 7.83 8.83 13.17 8.92 0.00 0.00 -
EY 12.77 11.32 7.59 11.21 0.00 0.00 -
DY 10.26 15.20 4.24 2.25 0.00 0.00 -
P/NAPS 1.05 1.10 1.02 0.74 0.00 0.00 -

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