[KPJ] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -20.77%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 137,241 132,061 121,052 119,167 94,177 42,640 42,081 119.44%
PBT 11,885 7,402 6,614 6,089 8,951 4,947 5,051 76.63%
Tax -793 853 -1,295 -1,711 -3,425 -1,272 -1,502 -34.60%
NP 11,092 8,255 5,319 4,378 5,526 3,675 3,549 113.32%
-
NP to SH 11,092 8,255 5,319 4,378 5,526 3,675 3,549 113.32%
-
Tax Rate 6.67% -11.52% 19.58% 28.10% 38.26% 25.71% 29.74% -
Total Cost 126,149 123,806 115,733 114,789 88,651 38,965 38,532 120.00%
-
Net Worth 200,905 243,030 225,770 221,767 92,028 150,125 147,434 22.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 12,054 - 9,566 9,558 - - - -
Div Payout % 108.68% - 179.86% 218.34% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 200,905 243,030 225,770 221,767 92,028 150,125 147,434 22.84%
NOSH 200,905 200,851 191,330 191,179 71,897 47,963 48,024 158.95%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.08% 6.25% 4.39% 3.67% 5.87% 8.62% 8.43% -
ROE 5.52% 3.40% 2.36% 1.97% 6.00% 2.45% 2.41% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 68.31 65.75 63.27 62.33 130.99 88.90 87.62 -15.25%
EPS 5.52 4.11 2.78 2.29 7.59 7.66 7.39 -17.63%
DPS 6.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.21 1.18 1.16 1.28 3.13 3.07 -52.56%
Adjusted Per Share Value based on latest NOSH - 191,179
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.03 2.92 2.67 2.63 2.08 0.94 0.93 119.30%
EPS 0.25 0.18 0.12 0.10 0.12 0.08 0.08 113.30%
DPS 0.27 0.00 0.21 0.21 0.00 0.00 0.00 -
NAPS 0.0444 0.0537 0.0499 0.049 0.0203 0.0332 0.0326 22.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.22 1.35 1.18 1.09 1.12 1.96 -
P/RPS 1.92 1.86 2.13 1.89 0.83 1.26 2.24 -9.74%
P/EPS 23.73 29.68 48.56 51.53 14.18 14.62 26.52 -7.12%
EY 4.21 3.37 2.06 1.94 7.05 6.84 3.77 7.61%
DY 4.58 0.00 3.70 4.24 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 1.14 1.02 0.85 0.36 0.64 61.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/03/04 20/11/03 26/08/03 28/05/03 28/02/03 29/11/02 27/08/02 -
Price 1.62 1.35 1.26 1.18 1.16 1.09 1.95 -
P/RPS 2.37 2.05 1.99 1.89 0.89 1.23 2.23 4.13%
P/EPS 29.34 32.85 45.32 51.53 15.09 14.23 26.39 7.29%
EY 3.41 3.04 2.21 1.94 6.63 7.03 3.79 -6.78%
DY 3.70 0.00 3.97 4.24 0.00 0.00 0.00 -
P/NAPS 1.62 1.12 1.07 1.02 0.91 0.35 0.64 85.41%

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