[KPJ] QoQ 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- 50.37%
YoY- 112.87%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
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 132,061 121,052 119,167 94,177 42,640 42,081 36,900 133.79%
PBT 7,402 6,614 6,089 8,951 4,947 5,051 3,378 68.62%
Tax 853 -1,295 -1,711 -3,425 -1,272 -1,502 -1,206 -
NP 8,255 5,319 4,378 5,526 3,675 3,549 2,172 143.34%
-
NP to SH 8,255 5,319 4,378 5,526 3,675 3,549 2,172 143.34%
-
Tax Rate -11.52% 19.58% 28.10% 38.26% 25.71% 29.74% 35.70% -
Total Cost 123,806 115,733 114,789 88,651 38,965 38,532 34,728 133.18%
-
Net Worth 243,030 225,770 221,767 92,028 150,125 147,434 144,799 41.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 9,566 9,558 - - - - -
Div Payout % - 179.86% 218.34% - - - - -
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 243,030 225,770 221,767 92,028 150,125 147,434 144,799 41.18%
NOSH 200,851 191,330 191,179 71,897 47,963 48,024 47,947 159.63%
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 6.25% 4.39% 3.67% 5.87% 8.62% 8.43% 5.89% -
ROE 3.40% 2.36% 1.97% 6.00% 2.45% 2.41% 1.50% -
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 65.75 63.27 62.33 130.99 88.90 87.62 76.96 -9.95%
EPS 4.11 2.78 2.29 7.59 7.66 7.39 4.53 -6.27%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.16 1.28 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 3.02 2.77 2.73 2.16 0.98 0.96 0.85 132.66%
EPS 0.19 0.12 0.10 0.13 0.08 0.08 0.05 143.31%
DPS 0.00 0.22 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0517 0.0508 0.0211 0.0344 0.0338 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 1.86 2.13 1.89 0.83 1.26 2.24 2.92 -25.94%
P/EPS 29.68 48.56 51.53 14.18 14.62 26.52 49.67 -29.03%
EY 3.37 2.06 1.94 7.05 6.84 3.77 2.01 41.08%
DY 0.00 3.70 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.14 1.02 0.85 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 2.05 1.99 1.89 0.89 1.23 2.23 2.88 -20.26%
P/EPS 32.85 45.32 51.53 15.09 14.23 26.39 49.01 -23.39%
EY 3.04 2.21 1.94 6.63 7.03 3.79 2.04 30.43%
DY 0.00 3.97 4.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.07 1.02 0.91 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