[KPJ] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

26-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 1.1%

YoY- 38.92%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	624,682	598,632	583,397	573,800	559,644	536,988	509,521	14.56%
YoY %	4.35%	2.61%	1.67%	2.53%	4.22%	5.39%	-	-
Horiz. %	122.60%	117.49%	114.50%	112.62%	109.84%	105.39%	100.00%	-
PBT	40,752	40,552	40,646	36,453	38,062	39,080	31,990	17.53%
YoY %	0.49%	-0.23%	11.50%	-4.23%	-2.60%	22.16%	-	-
Horiz. %	127.39%	126.76%	127.06%	113.95%	118.98%	122.16%	100.00%	-
Tax	-11,848	-5,656	-8,810	-3,198	-5,170	-5,692	-2,947	153.05%
YoY %	-109.48%	35.80%	-175.48%	38.14%	9.17%	-93.15%	-	-
Horiz. %	402.04%	191.92%	298.95%	108.52%	175.43%	193.15%	100.00%	-
NP	28,904	34,896	31,836	33,254	32,892	33,388	29,043	-0.31%
YoY %	-17.17%	9.61%	-4.26%	1.10%	-1.49%	14.96%	-	-
Horiz. %	99.52%	120.15%	109.62%	114.50%	113.25%	114.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,702	29,992	31,836	33,254	32,892	33,388	29,043	10.43%
YoY %	12.37%	-5.79%	-4.26%	1.10%	-1.49%	14.96%	-	-
Horiz. %	116.04%	103.27%	109.62%	114.50%	113.25%	114.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.07%	13.95%	21.67%	8.77%	13.58%	14.56%	9.21%	-
YoY %	108.39%	-35.63%	147.09%	-35.42%	-6.73%	58.09%	-	-
Horiz. %	315.64%	151.47%	235.29%	95.22%	147.45%	158.09%	100.00%	-
Total Cost	595,778	563,736	551,561	540,545	526,752	503,600	480,478	15.43%
YoY %	5.68%	2.21%	2.04%	2.62%	4.60%	4.81%	-	-
Horiz. %	124.00%	117.33%	114.79%	112.50%	109.63%	104.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,574	240,143	377,863	277,345	269,408	261,472	251,060	10.49%
YoY %	21.42%	-36.45%	36.24%	2.95%	3.04%	4.15%	-	-
Horiz. %	116.14%	95.65%	150.51%	110.47%	107.31%	104.15%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	44,238	48,374	14,069	16,078	24,126	48,271	11,677	143.21%
YoY %	-8.55%	243.83%	-12.50%	-33.36%	-50.02%	313.39%	-	-
Horiz. %	378.85%	414.27%	120.48%	137.69%	206.61%	413.39%	100.00%	-
Div Payout %	131.26%	161.29%	44.19%	48.35%	73.35%	144.58%	40.21%	-
YoY %	-18.62%	264.99%	-8.60%	-34.08%	-49.27%	259.56%	-	-
Horiz. %	326.44%	401.12%	109.90%	120.24%	182.42%	359.56%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	291,574	240,143	377,863	277,345	269,408	261,472	251,060	10.49%
YoY %	21.42%	-36.45%	36.24%	2.95%	3.04%	4.15%	-	-
Horiz. %	116.14%	95.65%	150.51%	110.47%	107.31%	104.15%	100.00%	-
NOSH	201,085	172,764	200,991	200,975	201,051	201,132	194,620	2.20%
YoY %	16.39%	-14.04%	0.01%	-0.04%	-0.04%	3.35%	-	-
Horiz. %	103.32%	88.77%	103.27%	103.27%	103.30%	103.35%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	4.63%	5.83%	5.46%	5.80%	5.88%	6.22%	5.70%	-
YoY %	-20.58%	6.78%	-5.86%	-1.36%	-5.47%	9.12%	-	-
Horiz. %	81.23%	102.28%	95.79%	101.75%	103.16%	109.12%	100.00%	-
ROE	11.56%	12.49%	8.43%	11.99%	12.21%	12.77%	11.57%	-
YoY %	-7.45%	48.16%	-29.69%	-1.80%	-4.39%	10.37%	-	-
Horiz. %	99.91%	107.95%	72.86%	103.63%	105.53%	110.37%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	310.65	346.50	290.26	285.51	278.36	266.98	261.80	12.09%
YoY %	-10.35%	19.38%	1.66%	2.57%	4.26%	1.98%	-	-
Horiz. %	118.66%	132.35%	110.87%	109.06%	106.33%	101.98%	100.00%	-
EPS	16.76	17.36	15.84	16.55	16.36	16.60	14.87	8.31%
YoY %	-3.46%	9.60%	-4.29%	1.16%	-1.45%	11.63%	-	-
Horiz. %	112.71%	116.75%	106.52%	111.30%	110.02%	111.63%	100.00%	-
DPS	22.00	28.00	7.00	8.00	12.00	24.00	6.00	137.97%
YoY %	-21.43%	300.00%	-12.50%	-33.33%	-50.00%	300.00%	-	-
Horiz. %	366.67%	466.67%	116.67%	133.33%	200.00%	400.00%	100.00%	-
NAPS	1.45	1.39	1.88	1.38	1.34	1.30	1.29	8.11%
YoY %	4.32%	-26.06%	36.23%	2.99%	3.08%	0.78%	-	-
Horiz. %	112.40%	107.75%	145.74%	106.98%	103.88%	100.78%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 200,827
RPS	13.80	13.22	12.89	12.68	12.36	11.86	11.26	14.53%
YoY %	4.39%	2.56%	1.66%	2.59%	4.22%	5.33%	-	-
Horiz. %	122.56%	117.41%	114.48%	112.61%	109.77%	105.33%	100.00%	-
EPS	0.74	0.66	0.70	0.73	0.73	0.74	0.64	10.17%
YoY %	12.12%	-5.71%	-4.11%	0.00%	-1.35%	15.62%	-	-
Horiz. %	115.62%	103.12%	109.38%	114.06%	114.06%	115.62%	100.00%	-
DPS	0.98	1.07	0.31	0.36	0.53	1.07	0.26	142.39%
YoY %	-8.41%	245.16%	-13.89%	-32.08%	-50.47%	311.54%	-	-
Horiz. %	376.92%	411.54%	119.23%	138.46%	203.85%	411.54%	100.00%	-
NAPS	0.0644	0.0531	0.0835	0.0613	0.0595	0.0578	0.0555	10.43%
YoY %	21.28%	-36.41%	36.22%	3.03%	2.94%	4.14%	-	-
Horiz. %	116.04%	95.68%	150.45%	110.45%	107.21%	104.14%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	1.50	1.45	1.55	1.54	1.48	1.64	1.31	-
P/RPS	0.48	0.42	0.53	0.54	0.53	0.61	0.50	-2.68%
YoY %	14.29%	-20.75%	-1.85%	1.89%	-13.11%	22.00%	-	-
Horiz. %	96.00%	84.00%	106.00%	108.00%	106.00%	122.00%	100.00%	-
P/EPS	8.95	8.35	9.79	9.31	9.05	9.88	8.78	1.28%
YoY %	7.19%	-14.71%	5.16%	2.87%	-8.40%	12.53%	-	-
Horiz. %	101.94%	95.10%	111.50%	106.04%	103.08%	112.53%	100.00%	-
EY	11.17	11.97	10.22	10.74	11.05	10.12	11.39	-1.29%
YoY %	-6.68%	17.12%	-4.84%	-2.81%	9.19%	-11.15%	-	-
Horiz. %	98.07%	105.09%	89.73%	94.29%	97.01%	88.85%	100.00%	-
DY	14.67	19.31	4.52	5.19	8.11	14.63	4.58	117.44%
YoY %	-24.03%	327.21%	-12.91%	-36.00%	-44.57%	219.43%	-	-
Horiz. %	320.31%	421.62%	98.69%	113.32%	177.07%	319.43%	100.00%	-
P/NAPS	1.03	1.04	0.82	1.12	1.10	1.26	1.02	0.65%
YoY %	-0.96%	26.83%	-26.79%	1.82%	-12.70%	23.53%	-	-
Horiz. %	100.98%	101.96%	80.39%	109.80%	107.84%	123.53%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	23/08/05	27/05/05	25/02/05	26/11/04	26/08/04	02/07/04	26/03/04	-
Price	1.62	1.46	1.55	1.50	1.32	1.43	1.62	-
P/RPS	0.52	0.42	0.53	0.53	0.47	0.54	0.62	-11.07%
YoY %	23.81%	-20.75%	0.00%	12.77%	-12.96%	-12.90%	-	-
Horiz. %	83.87%	67.74%	85.48%	85.48%	75.81%	87.10%	100.00%	-
P/EPS	9.67	8.41	9.79	9.07	8.07	8.61	10.86	-7.45%
YoY %	14.98%	-14.10%	7.94%	12.39%	-6.27%	-20.72%	-	-
Horiz. %	89.04%	77.44%	90.15%	83.52%	74.31%	79.28%	100.00%	-
EY	10.35	11.89	10.22	11.03	12.39	11.61	9.21	8.09%
YoY %	-12.95%	16.34%	-7.34%	-10.98%	6.72%	26.06%	-	-
Horiz. %	112.38%	129.10%	110.97%	119.76%	134.53%	126.06%	100.00%	-
DY	13.58	19.18	4.52	5.33	9.09	16.78	3.70	138.12%
YoY %	-29.20%	324.34%	-15.20%	-41.36%	-45.83%	353.51%	-	-
Horiz. %	367.03%	518.38%	122.16%	144.05%	245.68%	453.51%	100.00%	-
P/NAPS	1.12	1.05	0.82	1.09	0.99	1.10	1.26	-7.55%
YoY %	6.67%	28.05%	-24.77%	10.10%	-10.00%	-12.70%	-	-
Horiz. %	88.89%	83.33%	65.08%	86.51%	78.57%	87.30%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos