[KPJ] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.33%
YoY- 94.63%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 573,800 559,644 536,988 509,521 496,373 480,438 476,668 13.12%
PBT 36,453 38,062 39,080 31,990 26,806 25,406 24,356 30.74%
Tax -3,198 -5,170 -5,692 -2,947 -2,869 -6,010 -6,844 -39.70%
NP 33,254 32,892 33,388 29,043 23,937 19,396 17,512 53.16%
-
NP to SH 33,254 32,892 33,388 29,043 23,937 19,396 17,512 53.16%
-
Tax Rate 8.77% 13.58% 14.56% 9.21% 10.70% 23.66% 28.10% -
Total Cost 540,545 526,752 503,600 480,478 472,436 461,042 459,156 11.45%
-
Net Worth 277,345 269,408 261,472 251,060 243,260 225,712 221,767 16.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 16,078 24,126 48,271 11,677 13,402 19,128 38,235 -43.78%
Div Payout % 48.35% 73.35% 144.58% 40.21% 55.99% 98.62% 218.34% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 277,345 269,408 261,472 251,060 243,260 225,712 221,767 16.03%
NOSH 200,975 201,051 201,132 194,620 201,041 191,282 191,179 3.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.80% 5.88% 6.22% 5.70% 4.82% 4.04% 3.67% -
ROE 11.99% 12.21% 12.77% 11.57% 9.84% 8.59% 7.90% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 285.51 278.36 266.98 261.80 246.90 251.17 249.33 9.42%
EPS 16.55 16.36 16.60 14.87 11.91 10.14 9.16 48.18%
DPS 8.00 12.00 24.00 6.00 6.67 10.00 20.00 -45.62%
NAPS 1.38 1.34 1.30 1.29 1.21 1.18 1.16 12.23%
Adjusted Per Share Value based on latest NOSH - 200,905
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.68 12.36 11.86 11.26 10.97 10.61 10.53 13.14%
EPS 0.73 0.73 0.74 0.64 0.53 0.43 0.39 51.70%
DPS 0.36 0.53 1.07 0.26 0.30 0.42 0.84 -43.06%
NAPS 0.0613 0.0595 0.0578 0.0555 0.0537 0.0499 0.049 16.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.54 1.48 1.64 1.31 1.22 1.35 1.18 -
P/RPS 0.54 0.53 0.61 0.50 0.49 0.54 0.47 9.66%
P/EPS 9.31 9.05 9.88 8.78 10.25 13.31 12.88 -19.41%
EY 10.74 11.05 10.12 11.39 9.76 7.51 7.76 24.11%
DY 5.19 8.11 14.63 4.58 5.46 7.41 16.95 -54.47%
P/NAPS 1.12 1.10 1.26 1.02 1.01 1.14 1.02 6.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 02/07/04 26/03/04 20/11/03 26/08/03 28/05/03 -
Price 1.50 1.32 1.43 1.62 1.35 1.26 1.18 -
P/RPS 0.53 0.47 0.54 0.62 0.55 0.50 0.47 8.31%
P/EPS 9.07 8.07 8.61 10.86 11.34 12.43 12.88 -20.79%
EY 11.03 12.39 11.61 9.21 8.82 8.05 7.76 26.33%
DY 5.33 9.09 16.78 3.70 4.94 7.94 16.95 -53.66%
P/NAPS 1.09 0.99 1.10 1.26 1.12 1.07 1.02 4.51%

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