[KPJ] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 8.29%
YoY- 24.19%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 160,578 155,715 150,235 147,502 143,115 138,128 131,929 13.98%
PBT 18,207 18,030 17,682 17,532 17,204 17,363 16,397 7.22%
Tax -6,214 -6,081 -5,751 -5,653 -6,235 -6,762 -6,462 -2.57%
NP 11,993 11,949 11,931 11,879 10,969 10,601 9,935 13.35%
-
NP to SH 11,992 11,948 11,930 11,878 10,969 10,601 9,935 13.35%
-
Tax Rate 34.13% 33.73% 32.52% 32.24% 36.24% 38.94% 39.41% -
Total Cost 148,585 143,766 138,304 135,623 132,146 127,527 121,994 14.03%
-
Net Worth 150,125 147,434 144,799 143,475 142,969 140,088 136,696 6.44%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,399 2,399 2,399 2,399 2,400 2,400 2,400 -0.02%
Div Payout % 20.01% 20.08% 20.11% 20.20% 21.89% 22.65% 24.17% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 150,125 147,434 144,799 143,475 142,969 140,088 136,696 6.44%
NOSH 47,963 48,024 47,947 47,985 47,976 47,975 47,963 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.47% 7.67% 7.94% 8.05% 7.66% 7.67% 7.53% -
ROE 7.99% 8.10% 8.24% 8.28% 7.67% 7.57% 7.27% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 334.79 324.24 313.34 307.39 298.30 287.91 275.06 13.98%
EPS 25.00 24.88 24.88 24.75 22.86 22.10 20.71 13.35%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.13 3.07 3.02 2.99 2.98 2.92 2.85 6.44%
Adjusted Per Share Value based on latest NOSH - 47,985
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.68 3.57 3.44 3.38 3.28 3.16 3.02 14.07%
EPS 0.27 0.27 0.27 0.27 0.25 0.24 0.23 11.27%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.0344 0.0338 0.0332 0.0329 0.0327 0.0321 0.0313 6.49%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 1.12 1.96 2.25 0.00 0.00 0.00 0.00 -
P/RPS 0.33 0.60 0.72 0.00 0.00 0.00 0.00 -
P/EPS 4.48 7.88 9.04 0.00 0.00 0.00 0.00 -
EY 22.32 12.69 11.06 0.00 0.00 0.00 0.00 -
DY 4.46 2.55 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.64 0.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 27/08/02 28/05/02 10/04/02 29/11/01 27/08/01 31/05/01 -
Price 1.09 1.95 2.22 2.25 0.00 0.00 0.00 -
P/RPS 0.33 0.60 0.71 0.73 0.00 0.00 0.00 -
P/EPS 4.36 7.84 8.92 9.09 0.00 0.00 0.00 -
EY 22.94 12.76 11.21 11.00 0.00 0.00 0.00 -
DY 4.59 2.56 2.25 2.22 0.00 0.00 0.00 -
P/NAPS 0.35 0.64 0.74 0.75 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