[KPJ] QoQ Annualized Quarter 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- -27.13%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 215,798 162,161 157,962 147,600 147,503 144,726 143,536 31.13%
PBT 22,326 17,833 16,858 13,512 17,532 16,932 15,858 25.53%
Tax -7,404 -5,305 -5,416 -4,824 -5,609 -4,497 -4,556 38.10%
NP 14,922 12,528 11,442 8,688 11,923 12,434 11,302 20.28%
-
NP to SH 14,922 12,528 11,442 8,688 11,923 12,434 11,302 20.28%
-
Tax Rate 33.16% 29.75% 32.13% 35.70% 31.99% 26.56% 28.73% -
Total Cost 200,876 149,633 146,520 138,912 135,580 132,292 132,234 32.04%
-
Net Worth 86,271 150,278 147,344 144,799 143,517 143,033 140,194 -27.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,594 3,200 - - 4,799 - - -
Div Payout % 24.09% 25.55% - - 40.26% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 86,271 150,278 147,344 144,799 143,517 143,033 140,194 -27.58%
NOSH 71,892 48,012 47,994 47,947 47,999 47,997 48,011 30.78%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.91% 7.73% 7.24% 5.89% 8.08% 8.59% 7.87% -
ROE 17.30% 8.34% 7.77% 6.00% 8.31% 8.69% 8.06% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 300.17 337.75 329.12 307.84 307.30 301.53 298.96 0.26%
EPS 20.53 26.09 23.84 18.12 24.84 25.91 23.54 -8.69%
DPS 5.00 6.67 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.20 3.13 3.07 3.02 2.99 2.98 2.92 -44.63%
Adjusted Per Share Value based on latest NOSH - 47,947
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.94 3.71 3.62 3.38 3.38 3.31 3.29 31.02%
EPS 0.34 0.29 0.26 0.20 0.27 0.28 0.26 19.52%
DPS 0.08 0.07 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.0198 0.0344 0.0337 0.0332 0.0329 0.0328 0.0321 -27.47%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.09 1.12 1.96 2.25 0.00 0.00 0.00 -
P/RPS 0.36 0.33 0.60 0.73 0.00 0.00 0.00 -
P/EPS 5.25 4.29 8.22 12.42 0.00 0.00 0.00 -
EY 19.04 23.30 12.16 8.05 0.00 0.00 0.00 -
DY 4.59 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.36 0.64 0.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 27/08/02 28/05/02 10/04/02 29/11/01 27/08/01 -
Price 1.16 1.09 1.95 2.22 2.25 0.00 0.00 -
P/RPS 0.39 0.32 0.59 0.72 0.73 0.00 0.00 -
P/EPS 5.59 4.18 8.18 12.25 9.06 0.00 0.00 -
EY 17.89 23.94 12.23 8.16 11.04 0.00 0.00 -
DY 4.31 6.12 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.97 0.35 0.64 0.74 0.75 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