[KPJ] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 0.44%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 215,798 160,578 155,715 150,235 147,502 143,115 138,128 34.53%
PBT 22,325 18,207 18,030 17,682 17,532 17,204 17,363 18.18%
Tax -7,403 -6,214 -6,081 -5,751 -5,653 -6,235 -6,762 6.20%
NP 14,922 11,993 11,949 11,931 11,879 10,969 10,601 25.52%
-
NP to SH 14,922 11,992 11,948 11,930 11,878 10,969 10,601 25.52%
-
Tax Rate 33.16% 34.13% 33.73% 32.52% 32.24% 36.24% 38.94% -
Total Cost 200,876 148,585 143,766 138,304 135,623 132,146 127,527 35.26%
-
Net Worth 92,028 150,125 147,434 144,799 143,475 142,969 140,088 -24.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 2,399 2,399 2,399 2,399 2,400 2,400 -
Div Payout % - 20.01% 20.08% 20.11% 20.20% 21.89% 22.65% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 92,028 150,125 147,434 144,799 143,475 142,969 140,088 -24.37%
NOSH 71,897 47,963 48,024 47,947 47,985 47,976 47,975 30.86%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.91% 7.47% 7.67% 7.94% 8.05% 7.66% 7.67% -
ROE 16.21% 7.99% 8.10% 8.24% 8.28% 7.67% 7.57% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 300.15 334.79 324.24 313.34 307.39 298.30 287.91 2.80%
EPS 20.75 25.00 24.88 24.88 24.75 22.86 22.10 -4.10%
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 1.28 3.13 3.07 3.02 2.99 2.98 2.92 -42.20%
Adjusted Per Share Value based on latest NOSH - 47,947
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.77 3.55 3.44 3.32 3.26 3.16 3.05 34.62%
EPS 0.33 0.26 0.26 0.26 0.26 0.24 0.23 27.12%
DPS 0.00 0.05 0.05 0.05 0.05 0.05 0.05 -
NAPS 0.0203 0.0332 0.0326 0.032 0.0317 0.0316 0.0309 -24.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.09 1.12 1.96 2.25 0.00 0.00 0.00 -
P/RPS 0.36 0.33 0.60 0.72 0.00 0.00 0.00 -
P/EPS 5.25 4.48 7.88 9.04 0.00 0.00 0.00 -
EY 19.04 22.32 12.69 11.06 0.00 0.00 0.00 -
DY 0.00 4.46 2.55 2.22 0.00 0.00 0.00 -
P/NAPS 0.85 0.36 0.64 0.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 27/08/02 28/05/02 10/04/02 29/11/01 27/08/01 -
Price 1.16 1.09 1.95 2.22 2.25 0.00 0.00 -
P/RPS 0.39 0.33 0.60 0.71 0.73 0.00 0.00 -
P/EPS 5.59 4.36 7.84 8.92 9.09 0.00 0.00 -
EY 17.89 22.94 12.76 11.21 11.00 0.00 0.00 -
DY 0.00 4.59 2.56 2.25 2.22 0.00 0.00 -
P/NAPS 0.91 0.35 0.64 0.74 0.75 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