[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 121.52%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 134,247 509,521 372,280 240,219 119,167 215,798 121,621 6.80%
PBT 9,770 31,990 20,105 12,703 6,089 22,326 13,375 -18.87%
Tax -1,423 -2,947 -2,152 -3,005 -1,711 -7,404 -3,979 -49.58%
NP 8,347 29,043 17,953 9,698 4,378 14,922 9,396 -7.58%
-
NP to SH 8,347 29,043 17,953 9,698 4,378 14,922 9,396 -7.58%
-
Tax Rate 14.56% 9.21% 10.70% 23.66% 28.10% 33.16% 29.75% -
Total Cost 125,900 480,478 354,327 230,521 114,789 200,876 112,225 7.95%
-
Net Worth 261,472 251,060 243,260 225,712 221,767 86,271 150,278 44.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 12,067 11,677 10,052 9,564 9,558 3,594 2,400 193.20%
Div Payout % 144.58% 40.21% 55.99% 98.62% 218.34% 24.09% 25.55% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 261,472 251,060 243,260 225,712 221,767 86,271 150,278 44.61%
NOSH 201,132 194,620 201,041 191,282 191,179 71,892 48,012 159.64%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.22% 5.70% 4.82% 4.04% 3.67% 6.91% 7.73% -
ROE 3.19% 11.57% 7.38% 4.30% 1.97% 17.30% 6.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 66.75 261.80 185.18 125.58 62.33 300.17 253.31 -58.86%
EPS 4.15 14.87 8.93 5.07 2.29 20.53 19.57 -64.40%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 5.00 12.91%
NAPS 1.30 1.29 1.21 1.18 1.16 1.20 3.13 -44.30%
Adjusted Per Share Value based on latest NOSH - 191,330
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.07 11.67 8.53 5.50 2.73 4.94 2.79 6.57%
EPS 0.19 0.67 0.41 0.22 0.10 0.34 0.22 -9.30%
DPS 0.28 0.27 0.23 0.22 0.22 0.08 0.05 215.01%
NAPS 0.0599 0.0575 0.0557 0.0517 0.0508 0.0198 0.0344 44.68%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.64 1.31 1.22 1.35 1.18 1.09 1.12 -
P/RPS 2.46 0.50 0.66 1.07 1.89 0.36 0.44 214.67%
P/EPS 39.52 8.78 13.66 26.63 51.53 5.25 5.72 262.32%
EY 2.53 11.39 7.32 3.76 1.94 19.04 17.47 -72.39%
DY 3.66 4.58 4.10 3.70 4.24 4.59 4.46 -12.33%
P/NAPS 1.26 1.02 1.01 1.14 1.02 0.91 0.36 130.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 02/07/04 26/03/04 20/11/03 26/08/03 28/05/03 28/02/03 29/11/02 -
Price 1.43 1.62 1.35 1.26 1.18 1.16 1.09 -
P/RPS 2.14 0.62 0.73 1.00 1.89 0.39 0.43 191.20%
P/EPS 34.46 10.86 15.12 24.85 51.53 5.59 5.57 236.63%
EY 2.90 9.21 6.61 4.02 1.94 17.89 17.95 -70.30%
DY 4.20 3.70 3.70 3.97 4.24 4.31 4.59 -5.74%
P/NAPS 1.10 1.26 1.12 1.07 1.02 0.97 0.35 114.41%

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