[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 27.65%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 481,346 312,341 149,658 583,397 430,350 279,822 134,247 134.08%
PBT 32,514 20,376 10,138 40,646 27,340 19,031 9,770 122.74%
Tax -9,773 -5,924 -1,414 -8,810 -2,399 -2,585 -1,423 260.88%
NP 22,741 14,452 8,724 31,836 24,941 16,446 8,347 94.94%
-
NP to SH 25,448 16,851 7,498 31,836 24,941 16,446 8,347 110.11%
-
Tax Rate 30.06% 29.07% 13.95% 21.67% 8.77% 13.58% 14.56% -
Total Cost 458,605 297,889 140,934 551,561 405,409 263,376 125,900 136.55%
-
Net Worth 297,496 291,574 240,143 377,863 277,345 269,408 261,472 8.97%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 22,111 22,119 12,093 14,069 12,058 12,063 12,067 49.68%
Div Payout % 86.89% 131.26% 161.29% 44.19% 48.35% 73.35% 144.58% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 297,496 291,574 240,143 377,863 277,345 269,408 261,472 8.97%
NOSH 201,011 201,085 172,764 200,991 200,975 201,051 201,132 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.72% 4.63% 5.83% 5.46% 5.80% 5.88% 6.22% -
ROE 8.55% 5.78% 3.12% 8.43% 8.99% 6.10% 3.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 239.46 155.33 86.63 290.26 214.13 139.18 66.75 134.16%
EPS 12.66 8.38 4.34 15.84 12.41 8.18 4.15 110.19%
DPS 11.00 11.00 7.00 7.00 6.00 6.00 6.00 49.73%
NAPS 1.48 1.45 1.39 1.88 1.38 1.34 1.30 9.02%
Adjusted Per Share Value based on latest NOSH - 201,049
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.63 6.90 3.31 12.89 9.51 6.18 2.97 133.80%
EPS 0.56 0.37 0.17 0.70 0.55 0.36 0.18 112.96%
DPS 0.49 0.49 0.27 0.31 0.27 0.27 0.27 48.72%
NAPS 0.0657 0.0644 0.0531 0.0835 0.0613 0.0595 0.0578 8.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.55 1.50 1.45 1.55 1.54 1.48 1.64 -
P/RPS 0.65 0.97 1.67 0.53 0.72 1.06 2.46 -58.78%
P/EPS 12.24 17.90 33.41 9.79 12.41 18.09 39.52 -54.19%
EY 8.17 5.59 2.99 10.22 8.06 5.53 2.53 118.31%
DY 7.10 7.33 4.83 4.52 3.90 4.05 3.66 55.48%
P/NAPS 1.05 1.03 1.04 0.82 1.12 1.10 1.26 -11.43%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 26/11/04 26/08/04 02/07/04 -
Price 1.49 1.62 1.46 1.55 1.50 1.32 1.43 -
P/RPS 0.62 1.04 1.69 0.53 0.70 0.95 2.14 -56.18%
P/EPS 11.77 19.33 33.64 9.79 12.09 16.14 34.46 -51.10%
EY 8.50 5.17 2.97 10.22 8.27 6.20 2.90 104.67%
DY 7.38 6.79 4.79 4.52 4.00 4.55 4.20 45.56%
P/NAPS 1.01 1.12 1.05 0.82 1.09 0.99 1.10 -5.52%

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