[KPJ] QoQ TTM 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- 10.33%
YoY- 58.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 524,601 509,521 466,457 377,036 298,065 215,798 160,578 120.01%
PBT 35,671 31,990 29,056 26,601 25,037 22,325 18,207 56.50%
Tax -2,658 -2,946 -5,578 -7,703 -7,909 -7,403 -6,214 -43.20%
NP 33,013 29,044 23,478 18,898 17,128 14,922 11,993 96.29%
-
NP to SH 32,557 29,044 23,478 18,898 17,128 14,922 11,992 94.49%
-
Tax Rate 7.45% 9.21% 19.20% 28.96% 31.59% 33.16% 34.13% -
Total Cost 491,588 480,477 442,979 358,138 280,937 200,876 148,585 121.87%
-
Net Worth 261,472 200,905 243,030 225,770 221,767 92,028 150,125 44.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 43,731 41,222 29,168 19,125 9,558 - 2,399 591.41%
Div Payout % 134.32% 141.93% 124.24% 101.20% 55.81% - 20.01% -
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 261,472 200,905 243,030 225,770 221,767 92,028 150,125 44.71%
NOSH 201,132 200,905 200,851 191,330 191,179 71,897 47,963 159.81%
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 6.29% 5.70% 5.03% 5.01% 5.75% 6.91% 7.47% -
ROE 12.45% 14.46% 9.66% 8.37% 7.72% 16.21% 7.99% -
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 260.82 253.61 232.24 197.06 155.91 300.15 334.79 -15.32%
EPS 16.19 14.46 11.69 9.88 8.96 20.75 25.00 -25.12%
DPS 21.74 20.52 14.52 10.00 5.00 0.00 5.00 166.15%
NAPS 1.30 1.00 1.21 1.18 1.16 1.28 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 12.01 11.67 10.68 8.63 6.83 4.94 3.68 119.86%
EPS 0.75 0.67 0.54 0.43 0.39 0.34 0.27 97.48%
DPS 1.00 0.94 0.67 0.44 0.22 0.00 0.05 635.46%
NAPS 0.0599 0.046 0.0557 0.0517 0.0508 0.0211 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 0.63 0.52 0.53 0.69 0.76 0.36 0.33 53.83%
P/EPS 10.13 9.06 10.44 13.67 13.17 5.25 4.48 72.18%
EY 9.87 11.04 9.58 7.32 7.59 19.04 22.32 -41.92%
DY 13.26 15.66 11.90 7.40 4.24 0.00 4.46 106.62%
P/NAPS 1.26 1.31 1.01 1.14 1.02 0.85 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 0.55 0.64 0.58 0.64 0.76 0.39 0.33 40.52%
P/EPS 8.83 11.21 11.55 12.76 13.17 5.59 4.36 60.00%
EY 11.32 8.92 8.66 7.84 7.59 17.89 22.94 -37.52%
DY 15.20 12.67 10.76 7.93 4.24 0.00 4.59 122.00%
P/NAPS 1.10 1.62 1.12 1.07 1.02 0.91 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