[KPJ] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 3.47%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 155,715 150,235 147,502 143,115 138,128 131,929 125,115 15.75%
PBT 18,030 17,682 17,532 17,204 17,363 16,397 15,295 11.62%
Tax -6,081 -5,751 -5,653 -6,235 -6,762 -6,462 -5,731 4.04%
NP 11,949 11,931 11,879 10,969 10,601 9,935 9,564 16.04%
-
NP to SH 11,948 11,930 11,878 10,969 10,601 9,935 9,564 16.04%
-
Tax Rate 33.73% 32.52% 32.24% 36.24% 38.94% 39.41% 37.47% -
Total Cost 143,766 138,304 135,623 132,146 127,527 121,994 115,551 15.72%
-
Net Worth 147,434 144,799 143,475 142,969 140,088 136,696 140,211 3.41%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 2,399 2,399 2,399 2,400 2,400 2,400 2,400 -0.02%
Div Payout % 20.08% 20.11% 20.20% 21.89% 22.65% 24.17% 25.10% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 147,434 144,799 143,475 142,969 140,088 136,696 140,211 3.41%
NOSH 48,024 47,947 47,985 47,976 47,975 47,963 48,017 0.00%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.67% 7.94% 8.05% 7.66% 7.67% 7.53% 7.64% -
ROE 8.10% 8.24% 8.28% 7.67% 7.57% 7.27% 6.82% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 324.24 313.34 307.39 298.30 287.91 275.06 260.56 15.73%
EPS 24.88 24.88 24.75 22.86 22.10 20.71 19.92 16.02%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.07 3.02 2.99 2.98 2.92 2.85 2.92 3.40%
Adjusted Per Share Value based on latest NOSH - 47,976
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.57 3.44 3.38 3.28 3.16 3.02 2.87 15.70%
EPS 0.27 0.27 0.27 0.25 0.24 0.23 0.22 14.67%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.0338 0.0332 0.0329 0.0327 0.0321 0.0313 0.0321 3.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 - - - - - -
Price 1.96 2.25 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.88 9.04 0.00 0.00 0.00 0.00 0.00 -
EY 12.69 11.06 0.00 0.00 0.00 0.00 0.00 -
DY 2.55 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 28/05/02 10/04/02 29/11/01 27/08/01 31/05/01 28/02/01 -
Price 1.95 2.22 2.25 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.71 0.73 0.00 0.00 0.00 0.00 -
P/EPS 7.84 8.92 9.09 0.00 0.00 0.00 0.00 -
EY 12.76 11.21 11.00 0.00 0.00 0.00 0.00 -
DY 2.56 2.25 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.75 0.00 0.00 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