[KPJ] QoQ TTM 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- 24.43%
YoY- 25.63%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 466,457 377,036 298,065 215,798 160,578 155,715 150,235 112.68%
PBT 29,056 26,601 25,037 22,325 18,207 18,030 17,682 39.21%
Tax -5,578 -7,703 -7,909 -7,403 -6,214 -6,081 -5,751 -2.01%
NP 23,478 18,898 17,128 14,922 11,993 11,949 11,931 56.96%
-
NP to SH 23,478 18,898 17,128 14,922 11,992 11,948 11,930 56.97%
-
Tax Rate 19.20% 28.96% 31.59% 33.16% 34.13% 33.73% 32.52% -
Total Cost 442,979 358,138 280,937 200,876 148,585 143,766 138,304 117.13%
-
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 29,168 19,125 9,558 - 2,399 2,399 2,399 427.94%
Div Payout % 124.24% 101.20% 55.81% - 20.01% 20.08% 20.11% -
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 5.03% 5.01% 5.75% 6.91% 7.47% 7.67% 7.94% -
ROE 9.66% 8.37% 7.72% 16.21% 7.99% 8.10% 8.24% -
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 232.24 197.06 155.91 300.15 334.79 324.24 313.34 -18.08%
EPS 11.69 9.88 8.96 20.75 25.00 24.88 24.88 -39.53%
DPS 14.52 10.00 5.00 0.00 5.00 5.00 5.00 103.41%
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 10.30 8.33 6.58 4.77 3.55 3.44 3.32 112.56%
EPS 0.52 0.42 0.38 0.33 0.26 0.26 0.26 58.67%
DPS 0.64 0.42 0.21 0.00 0.05 0.05 0.05 446.34%
NAPS 0.0537 0.0499 0.049 0.0203 0.0332 0.0326 0.032 41.17%
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 0.53 0.69 0.76 0.36 0.33 0.60 0.72 -18.45%
P/EPS 10.44 13.67 13.17 5.25 4.48 7.88 9.04 10.06%
EY 9.58 7.32 7.59 19.04 22.32 12.69 11.06 -9.12%
DY 11.90 7.40 4.24 0.00 4.46 2.55 2.22 205.97%
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 0.58 0.64 0.76 0.39 0.33 0.60 0.71 -12.60%
P/EPS 11.55 12.76 13.17 5.59 4.36 7.84 8.92 18.77%
EY 8.66 7.84 7.59 17.89 22.94 12.76 11.21 -15.79%
DY 10.76 7.93 4.24 0.00 4.59 2.56 2.25 183.57%
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