[KPJ] QoQ Cumulative 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- -81.78%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 215,798 121,621 78,981 36,900 147,503 108,545 71,768 107.90%
PBT 22,326 13,375 8,429 3,378 17,532 12,699 7,929 99.02%
Tax -7,404 -3,979 -2,708 -1,206 -5,609 -3,373 -2,278 118.94%
NP 14,922 9,396 5,721 2,172 11,923 9,326 5,651 90.70%
-
NP to SH 14,922 9,396 5,721 2,172 11,923 9,326 5,651 90.70%
-
Tax Rate 33.16% 29.75% 32.13% 35.70% 31.99% 26.56% 28.73% -
Total Cost 200,876 112,225 73,260 34,728 135,580 99,219 66,117 109.34%
-
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 2,400 - - 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% 6.25% 3.88% 1.50% 8.31% 6.52% 4.03% -
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 300.17 253.31 164.56 76.96 307.30 226.15 149.48 58.96%
EPS 20.53 19.57 11.92 4.53 24.84 19.43 11.77 44.75%
DPS 5.00 5.00 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 4.77 2.69 1.74 0.82 3.26 2.40 1.59 107.59%
EPS 0.33 0.21 0.13 0.05 0.26 0.21 0.12 95.92%
DPS 0.08 0.05 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.0191 0.0332 0.0326 0.032 0.0317 0.0316 0.031 -27.52%
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 0.44 1.19 2.92 0.00 0.00 0.00 -
P/EPS 5.25 5.72 16.44 49.67 0.00 0.00 0.00 -
EY 19.04 17.47 6.08 2.01 0.00 0.00 0.00 -
DY 4.59 4.46 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 0.43 1.18 2.88 0.73 0.00 0.00 -
P/EPS 5.59 5.57 16.36 49.01 9.06 0.00 0.00 -
EY 17.89 17.95 6.11 2.04 11.04 0.00 0.00 -
DY 4.31 4.59 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