[KPJ] QoQ Cumulative 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- 51.65%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 312,341 149,658 583,397 430,350 279,822 134,247 509,521 -27.85%
PBT 20,376 10,138 40,646 27,340 19,031 9,770 31,990 -25.99%
Tax -5,924 -1,414 -8,810 -2,399 -2,585 -1,423 -2,947 59.34%
NP 14,452 8,724 31,836 24,941 16,446 8,347 29,043 -37.23%
-
NP to SH 16,851 7,498 31,836 24,941 16,446 8,347 29,043 -30.45%
-
Tax Rate 29.07% 13.95% 21.67% 8.77% 13.58% 14.56% 9.21% -
Total Cost 297,889 140,934 551,561 405,409 263,376 125,900 480,478 -27.31%
-
Net Worth 291,574 240,143 377,863 277,345 269,408 261,472 251,060 10.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 22,119 12,093 14,069 12,058 12,063 12,067 11,677 53.15%
Div Payout % 131.26% 161.29% 44.19% 48.35% 73.35% 144.58% 40.21% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 291,574 240,143 377,863 277,345 269,408 261,472 251,060 10.49%
NOSH 201,085 172,764 200,991 200,975 201,051 201,132 194,620 2.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.63% 5.83% 5.46% 5.80% 5.88% 6.22% 5.70% -
ROE 5.78% 3.12% 8.43% 8.99% 6.10% 3.19% 11.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 155.33 86.63 290.26 214.13 139.18 66.75 261.80 -29.41%
EPS 8.38 4.34 15.84 12.41 8.18 4.15 14.87 -31.79%
DPS 11.00 7.00 7.00 6.00 6.00 6.00 6.00 49.84%
NAPS 1.45 1.39 1.88 1.38 1.34 1.30 1.29 8.11%
Adjusted Per Share Value based on latest NOSH - 200,827
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.90 3.31 12.89 9.51 6.18 2.97 11.26 -27.87%
EPS 0.37 0.17 0.70 0.55 0.36 0.18 0.64 -30.62%
DPS 0.49 0.27 0.31 0.27 0.27 0.27 0.26 52.63%
NAPS 0.0644 0.0531 0.0835 0.0613 0.0595 0.0578 0.0555 10.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
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 0.97 1.67 0.53 0.72 1.06 2.46 0.50 55.61%
P/EPS 17.90 33.41 9.79 12.41 18.09 39.52 8.78 60.85%
EY 5.59 2.99 10.22 8.06 5.53 2.53 11.39 -37.80%
DY 7.33 4.83 4.52 3.90 4.05 3.66 4.58 36.86%
P/NAPS 1.03 1.04 0.82 1.12 1.10 1.26 1.02 0.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
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 1.04 1.69 0.53 0.70 0.95 2.14 0.62 41.22%
P/EPS 19.33 33.64 9.79 12.09 16.14 34.46 10.86 46.92%
EY 5.17 2.97 10.22 8.27 6.20 2.90 9.21 -31.97%
DY 6.79 4.79 4.52 4.00 4.55 4.20 3.70 49.94%
P/NAPS 1.12 1.05 0.82 1.09 0.99 1.10 1.26 -7.55%

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