[KPJ] QoQ 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- 34.37%
YoY- 100.72%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
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 150,528 145,575 134,247 137,241 132,061 121,052 119,167 16.80%
PBT 8,309 9,260 9,770 11,885 7,402 6,614 6,089 22.95%
Tax 186 -1,162 -1,423 -793 853 -1,295 -1,711 -
NP 8,495 8,098 8,347 11,092 8,255 5,319 4,378 55.38%
-
NP to SH 8,495 8,098 8,347 11,092 8,255 5,319 4,378 55.38%
-
Tax Rate -2.24% 12.55% 14.56% 6.67% -11.52% 19.58% 28.10% -
Total Cost 142,033 137,477 125,900 126,149 123,806 115,733 114,789 15.21%
-
Net Worth 277,141 269,263 261,472 200,905 243,030 225,770 221,767 15.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 12,049 12,056 12,067 12,054 - 9,566 9,558 16.64%
Div Payout % 141.84% 148.88% 144.58% 108.68% - 179.86% 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 277,141 269,263 261,472 200,905 243,030 225,770 221,767 15.97%
NOSH 200,827 200,942 201,132 200,905 200,851 191,330 191,179 3.32%
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 5.64% 5.56% 6.22% 8.08% 6.25% 4.39% 3.67% -
ROE 3.07% 3.01% 3.19% 5.52% 3.40% 2.36% 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 74.95 72.45 66.75 68.31 65.75 63.27 62.33 13.04%
EPS 4.23 4.03 4.15 5.52 4.11 2.78 2.29 50.37%
DPS 6.00 6.00 6.00 6.00 0.00 5.00 5.00 12.88%
NAPS 1.38 1.34 1.30 1.00 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 3.45 3.33 3.07 3.14 3.02 2.77 2.73 16.83%
EPS 0.19 0.19 0.19 0.25 0.19 0.12 0.10 53.22%
DPS 0.28 0.28 0.28 0.28 0.00 0.22 0.22 17.39%
NAPS 0.0635 0.0617 0.0599 0.046 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 2.05 2.04 2.46 1.92 1.86 2.13 1.89 5.55%
P/EPS 36.41 36.72 39.52 23.73 29.68 48.56 51.53 -20.61%
EY 2.75 2.72 2.53 4.21 3.37 2.06 1.94 26.10%
DY 3.90 4.05 3.66 4.58 0.00 3.70 4.24 -5.40%
P/NAPS 1.12 1.10 1.26 1.31 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 2.00 1.82 2.14 2.37 2.05 1.99 1.89 3.83%
P/EPS 35.46 32.75 34.46 29.34 32.85 45.32 51.53 -22.00%
EY 2.82 3.05 2.90 3.41 3.04 2.21 1.94 28.23%
DY 4.00 4.55 4.20 3.70 0.00 3.97 4.24 -3.79%
P/NAPS 1.09 0.99 1.10 1.62 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