[KPJ] QoQ 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- 4.9%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 162,683 149,658 153,047 150,528 145,575 134,247 137,241 12.01%
PBT 10,238 10,138 13,306 8,309 9,260 9,770 11,885 -9.47%
Tax -3,284 -1,414 -6,411 186 -1,162 -1,423 -793 158.10%
NP 6,954 8,724 6,895 8,495 8,098 8,347 11,092 -26.76%
-
NP to SH 8,127 7,498 6,895 8,495 8,098 8,347 11,092 -18.74%
-
Tax Rate 32.08% 13.95% 48.18% -2.24% 12.55% 14.56% 6.67% -
Total Cost 155,729 140,934 146,152 142,033 137,477 125,900 126,149 15.09%
-
Net Worth 291,686 240,143 271,416 277,141 269,263 261,472 200,905 28.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 22,127 12,093 - 12,049 12,056 12,067 12,054 49.97%
Div Payout % 272.28% 161.29% - 141.84% 148.88% 144.58% 108.68% -
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 291,686 240,143 271,416 277,141 269,263 261,472 200,905 28.24%
NOSH 201,163 172,764 201,049 200,827 200,942 201,132 200,905 0.08%
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 4.27% 5.83% 4.51% 5.64% 5.56% 6.22% 8.08% -
ROE 2.79% 3.12% 2.54% 3.07% 3.01% 3.19% 5.52% -
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 80.87 86.63 76.12 74.95 72.45 66.75 68.31 11.92%
EPS 4.04 4.34 3.43 4.23 4.03 4.15 5.52 -18.80%
DPS 11.00 7.00 0.00 6.00 6.00 6.00 6.00 49.84%
NAPS 1.45 1.39 1.35 1.38 1.34 1.30 1.00 28.13%
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 3.73 3.43 3.50 3.45 3.33 3.07 3.14 12.17%
EPS 0.19 0.17 0.16 0.19 0.19 0.19 0.25 -16.73%
DPS 0.51 0.28 0.00 0.28 0.28 0.28 0.28 49.19%
NAPS 0.0668 0.055 0.0622 0.0635 0.0617 0.0599 0.046 28.26%
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 1.85 1.67 2.04 2.05 2.04 2.46 1.92 -2.44%
P/EPS 37.13 33.41 45.20 36.41 36.72 39.52 23.73 34.81%
EY 2.69 2.99 2.21 2.75 2.72 2.53 4.21 -25.83%
DY 7.33 4.83 0.00 3.90 4.05 3.66 4.58 36.86%
P/NAPS 1.03 1.04 1.15 1.12 1.10 1.26 1.31 -14.82%
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 2.00 1.69 2.04 2.00 1.82 2.14 2.37 -10.70%
P/EPS 40.10 33.64 45.20 35.46 32.75 34.46 29.34 23.17%
EY 2.49 2.97 2.21 2.82 3.05 2.90 3.41 -18.92%
DY 6.79 4.79 0.00 4.00 4.55 4.20 3.70 49.94%
P/NAPS 1.12 1.05 1.15 1.09 0.99 1.10 1.62 -21.83%

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