[KPJ] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.37%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 765,972 659,643 641,794 624,682 598,632 583,397 573,800 21.25%
PBT 44,680 42,301 43,352 40,752 40,552 40,646 36,453 14.54%
Tax -14,144 -13,560 -13,030 -11,848 -5,656 -8,810 -3,198 169.68%
NP 30,536 28,741 30,321 28,904 34,896 31,836 33,254 -5.53%
-
NP to SH 30,536 32,657 33,930 33,702 29,992 31,836 33,254 -5.53%
-
Tax Rate 31.66% 32.06% 30.06% 29.07% 13.95% 21.67% 8.77% -
Total Cost 735,436 630,902 611,473 595,778 563,736 551,561 540,545 22.80%
-
Net Worth 438,746 410,048 297,496 291,574 240,143 377,863 277,345 35.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 22,110 29,481 44,238 48,374 14,069 16,078 -
Div Payout % - 67.71% 86.89% 131.26% 161.29% 44.19% 48.35% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 438,746 410,048 297,496 291,574 240,143 377,863 277,345 35.80%
NOSH 201,259 201,004 201,011 201,085 172,764 200,991 200,975 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.99% 4.36% 4.72% 4.63% 5.83% 5.46% 5.80% -
ROE 6.96% 7.96% 11.41% 11.56% 12.49% 8.43% 11.99% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 380.59 328.17 319.28 310.65 346.50 290.26 285.51 21.14%
EPS 15.20 16.25 16.88 16.76 17.36 15.84 16.55 -5.51%
DPS 0.00 11.00 14.67 22.00 28.00 7.00 8.00 -
NAPS 2.18 2.04 1.48 1.45 1.39 1.88 1.38 35.67%
Adjusted Per Share Value based on latest NOSH - 201,163
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.54 15.11 14.70 14.31 13.71 13.36 13.14 21.25%
EPS 0.70 0.75 0.78 0.77 0.69 0.73 0.76 -5.33%
DPS 0.00 0.51 0.68 1.01 1.11 0.32 0.37 -
NAPS 0.1005 0.0939 0.0681 0.0668 0.055 0.0865 0.0635 35.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.51 1.55 1.50 1.45 1.55 1.54 -
P/RPS 0.42 0.46 0.49 0.48 0.42 0.53 0.54 -15.43%
P/EPS 10.48 9.29 9.18 8.95 8.35 9.79 9.31 8.21%
EY 9.54 10.76 10.89 11.17 11.97 10.22 10.74 -7.60%
DY 0.00 7.28 9.46 14.67 19.31 4.52 5.19 -
P/NAPS 0.73 0.74 1.05 1.03 1.04 0.82 1.12 -24.84%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 03/03/06 25/11/05 23/08/05 27/05/05 25/02/05 26/11/04 -
Price 1.56 1.63 1.49 1.62 1.46 1.55 1.50 -
P/RPS 0.41 0.50 0.47 0.52 0.42 0.53 0.53 -15.74%
P/EPS 10.28 10.03 8.83 9.67 8.41 9.79 9.07 8.71%
EY 9.73 9.97 11.33 10.35 11.89 10.22 11.03 -8.02%
DY 0.00 6.75 9.84 13.58 19.18 4.52 5.33 -
P/NAPS 0.72 0.80 1.01 1.12 1.05 0.82 1.09 -24.17%

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