[KPJ] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 19.11%
YoY- 25.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 496,373 480,438 476,668 215,798 162,161 157,962 147,600 124.29%
PBT 26,806 25,406 24,356 22,326 17,833 16,858 13,512 57.81%
Tax -2,869 -6,010 -6,844 -7,404 -5,305 -5,416 -4,824 -29.25%
NP 23,937 19,396 17,512 14,922 12,528 11,442 8,688 96.41%
-
NP to SH 23,937 19,396 17,512 14,922 12,528 11,442 8,688 96.41%
-
Tax Rate 10.70% 23.66% 28.10% 33.16% 29.75% 32.13% 35.70% -
Total Cost 472,436 461,042 459,156 200,876 149,633 146,520 138,912 125.98%
-
Net Worth 243,260 225,712 221,767 86,271 150,278 147,344 144,799 41.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 13,402 19,128 38,235 3,594 3,200 - - -
Div Payout % 55.99% 98.62% 218.34% 24.09% 25.55% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 243,260 225,712 221,767 86,271 150,278 147,344 144,799 41.27%
NOSH 201,041 191,282 191,179 71,892 48,012 47,994 47,947 159.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.82% 4.04% 3.67% 6.91% 7.73% 7.24% 5.89% -
ROE 9.84% 8.59% 7.90% 17.30% 8.34% 7.77% 6.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 246.90 251.17 249.33 300.17 337.75 329.12 307.84 -13.66%
EPS 11.91 10.14 9.16 20.53 26.09 23.84 18.12 -24.38%
DPS 6.67 10.00 20.00 5.00 6.67 0.00 0.00 -
NAPS 1.21 1.18 1.16 1.20 3.13 3.07 3.02 -45.62%
Adjusted Per Share Value based on latest NOSH - 71,897
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.37 11.00 10.92 4.94 3.71 3.62 3.38 124.34%
EPS 0.55 0.44 0.40 0.34 0.29 0.26 0.20 96.16%
DPS 0.31 0.44 0.88 0.08 0.07 0.00 0.00 -
NAPS 0.0557 0.0517 0.0508 0.0198 0.0344 0.0337 0.0332 41.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.22 1.35 1.18 1.09 1.12 1.96 2.25 -
P/RPS 0.49 0.54 0.47 0.36 0.33 0.60 0.73 -23.31%
P/EPS 10.25 13.31 12.88 5.25 4.29 8.22 12.42 -12.00%
EY 9.76 7.51 7.76 19.04 23.30 12.16 8.05 13.68%
DY 5.46 7.41 16.95 4.59 5.95 0.00 0.00 -
P/NAPS 1.01 1.14 1.02 0.91 0.36 0.64 0.75 21.92%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 28/05/03 28/02/03 29/11/02 27/08/02 28/05/02 -
Price 1.35 1.26 1.18 1.16 1.09 1.95 2.22 -
P/RPS 0.55 0.50 0.47 0.39 0.32 0.59 0.72 -16.42%
P/EPS 11.34 12.43 12.88 5.59 4.18 8.18 12.25 -5.01%
EY 8.82 8.05 7.76 17.89 23.94 12.23 8.16 5.31%
DY 4.94 7.94 16.95 4.31 6.12 0.00 0.00 -
P/NAPS 1.12 1.07 1.02 0.97 0.35 0.64 0.74 31.78%

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