[KPJ] QoQ Cumulative 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- 61.77%
YoY- 94.63%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 430,350 279,822 134,247 509,521 372,280 240,219 119,167 134.83%
PBT 27,340 19,031 9,770 31,990 20,105 12,703 6,089 171.42%
Tax -2,399 -2,585 -1,423 -2,947 -2,152 -3,005 -1,711 25.19%
NP 24,941 16,446 8,347 29,043 17,953 9,698 4,378 217.96%
-
NP to SH 24,941 16,446 8,347 29,043 17,953 9,698 4,378 217.96%
-
Tax Rate 8.77% 13.58% 14.56% 9.21% 10.70% 23.66% 28.10% -
Total Cost 405,409 263,376 125,900 480,478 354,327 230,521 114,789 131.38%
-
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 12,058 12,063 12,067 11,677 10,052 9,564 9,558 16.70%
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 8.99% 6.10% 3.19% 11.57% 7.38% 4.30% 1.97% -
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 214.13 139.18 66.75 261.80 185.18 125.58 62.33 127.16%
EPS 12.41 8.18 4.15 14.87 8.93 5.07 2.29 207.57%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 5.00 12.88%
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 9.86 6.41 3.07 11.67 8.53 5.50 2.73 134.85%
EPS 0.57 0.38 0.19 0.67 0.41 0.22 0.10 218.08%
DPS 0.28 0.28 0.28 0.27 0.23 0.22 0.22 17.39%
NAPS 0.0635 0.0617 0.0599 0.0575 0.0557 0.0517 0.0508 15.99%
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 0.72 1.06 2.46 0.50 0.66 1.07 1.89 -47.35%
P/EPS 12.41 18.09 39.52 8.78 13.66 26.63 51.53 -61.19%
EY 8.06 5.53 2.53 11.39 7.32 3.76 1.94 157.76%
DY 3.90 4.05 3.66 4.58 4.10 3.70 4.24 -5.40%
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 0.70 0.95 2.14 0.62 0.73 1.00 1.89 -48.33%
P/EPS 12.09 16.14 34.46 10.86 15.12 24.85 51.53 -61.85%
EY 8.27 6.20 2.90 9.21 6.61 4.02 1.94 162.21%
DY 4.00 4.55 4.20 3.70 3.70 3.97 4.24 -3.79%
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