[KPJ] YoY Annualized 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- 1.1%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,071,242 812,725 641,794 573,800 496,373 162,161 144,726 39.58%
PBT 85,568 57,244 43,352 36,453 26,806 17,833 16,932 30.98%
Tax -21,929 -17,398 -13,030 -3,198 -2,869 -5,305 -4,497 30.20%
NP 63,638 39,845 30,321 33,254 23,937 12,528 12,434 31.25%
-
NP to SH 59,182 38,848 33,930 33,254 23,937 12,528 12,434 29.68%
-
Tax Rate 25.63% 30.39% 30.06% 8.77% 10.70% 29.75% 26.56% -
Total Cost 1,007,604 772,880 611,473 540,545 472,436 149,633 132,292 40.24%
-
Net Worth 490,887 402,350 297,496 277,345 243,260 150,278 143,033 22.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 29,481 16,078 13,402 3,200 - -
Div Payout % - - 86.89% 48.35% 55.99% 25.55% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 490,887 402,350 297,496 277,345 243,260 150,278 143,033 22.80%
NOSH 207,125 201,175 201,011 200,975 201,041 48,012 47,997 27.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.94% 4.90% 4.72% 5.80% 4.82% 7.73% 8.59% -
ROE 12.06% 9.66% 11.41% 11.99% 9.84% 8.34% 8.69% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 517.19 403.99 319.28 285.51 246.90 337.75 301.53 9.40%
EPS 28.57 19.16 16.88 16.55 11.91 26.09 25.91 1.64%
DPS 0.00 0.00 14.67 8.00 6.67 6.67 0.00 -
NAPS 2.37 2.00 1.48 1.38 1.21 3.13 2.98 -3.74%
Adjusted Per Share Value based on latest NOSH - 200,827
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.53 18.61 14.70 13.14 11.37 3.71 3.31 39.60%
EPS 1.36 0.89 0.78 0.76 0.55 0.29 0.28 30.12%
DPS 0.00 0.00 0.68 0.37 0.31 0.07 0.00 -
NAPS 0.1124 0.0921 0.0681 0.0635 0.0557 0.0344 0.0328 22.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 3.18 1.91 1.55 1.54 1.22 1.12 0.00 -
P/RPS 0.61 0.47 0.49 0.54 0.49 0.33 0.00 -
P/EPS 11.13 9.89 9.18 9.31 10.25 4.29 0.00 -
EY 8.99 10.11 10.89 10.74 9.76 23.30 0.00 -
DY 0.00 0.00 9.46 5.19 5.46 5.95 0.00 -
P/NAPS 1.34 0.96 1.05 1.12 1.01 0.36 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 29/11/01 -
Price 3.42 1.94 1.49 1.50 1.35 1.09 0.00 -
P/RPS 0.66 0.48 0.47 0.53 0.55 0.32 0.00 -
P/EPS 11.97 10.05 8.83 9.07 11.34 4.18 0.00 -
EY 8.35 9.95 11.33 11.03 8.82 23.94 0.00 -
DY 0.00 0.00 9.84 5.33 4.94 6.12 0.00 -
P/NAPS 1.44 0.97 1.01 1.09 1.12 0.35 0.00 -

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