[KPJ] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 31.7%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 624,682 559,644 480,438 157,962 143,536 115,510 101,090 -1.91%
PBT 40,752 38,062 25,406 16,858 15,858 11,722 9,816 -1.50%
Tax -11,848 -5,170 -6,010 -5,416 -4,556 -2,494 -330 -3.73%
NP 28,904 32,892 19,396 11,442 11,302 9,228 9,486 -1.17%
-
NP to SH 33,702 32,892 19,396 11,442 11,302 9,228 9,486 -1.33%
-
Tax Rate 29.07% 13.58% 23.66% 32.13% 28.73% 21.28% 3.36% -
Total Cost 595,778 526,752 461,042 146,520 132,234 106,282 91,604 -1.97%
-
Net Worth 291,574 269,408 225,712 147,344 140,194 104,667 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 44,238 24,126 19,128 - - - - -100.00%
Div Payout % 131.26% 73.35% 98.62% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 291,574 269,408 225,712 147,344 140,194 104,667 0 -100.00%
NOSH 201,085 201,051 191,282 47,994 48,011 48,012 48,006 -1.51%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.63% 5.88% 4.04% 7.24% 7.87% 7.99% 9.38% -
ROE 11.56% 12.21% 8.59% 7.77% 8.06% 8.82% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 310.65 278.36 251.17 329.12 298.96 240.58 210.58 -0.41%
EPS 16.76 16.36 10.14 23.84 23.54 19.22 19.76 0.17%
DPS 22.00 12.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.45 1.34 1.18 3.07 2.92 2.18 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 48,024
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.31 12.82 11.00 3.62 3.29 2.65 2.31 -1.92%
EPS 0.77 0.75 0.44 0.26 0.26 0.21 0.22 -1.32%
DPS 1.01 0.55 0.44 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0668 0.0617 0.0517 0.0337 0.0321 0.024 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - - - -
Price 1.50 1.48 1.35 1.96 0.00 0.00 0.00 -
P/RPS 0.48 0.53 0.54 0.60 0.00 0.00 0.00 -100.00%
P/EPS 8.95 9.05 13.31 8.22 0.00 0.00 0.00 -100.00%
EY 11.17 11.05 7.51 12.16 0.00 0.00 0.00 -100.00%
DY 14.67 8.11 7.41 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.03 1.10 1.14 0.64 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 28/08/00 - -
Price 1.62 1.32 1.26 1.95 0.00 0.00 0.00 -
P/RPS 0.52 0.47 0.50 0.59 0.00 0.00 0.00 -100.00%
P/EPS 9.67 8.07 12.43 8.18 0.00 0.00 0.00 -100.00%
EY 10.35 12.39 8.05 12.23 0.00 0.00 0.00 -100.00%
DY 13.58 9.09 7.94 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 0.99 1.07 0.64 0.00 0.00 0.00 -100.00%

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