[KPJ] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 17.36%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 765,972 598,632 536,988 476,668 147,600 136,668 109,412 38.29%
PBT 44,680 40,552 39,080 24,356 13,512 12,908 8,500 31.84%
Tax -14,144 -5,656 -5,692 -6,844 -4,824 -4,428 -1,504 45.26%
NP 30,536 34,896 33,388 17,512 8,688 8,480 6,996 27.82%
-
NP to SH 30,536 29,992 33,388 17,512 8,688 8,480 6,996 27.82%
-
Tax Rate 31.66% 13.95% 14.56% 28.10% 35.70% 34.30% 17.69% -
Total Cost 735,436 563,736 503,600 459,156 138,912 128,188 102,416 38.87%
-
Net Worth 438,746 240,143 261,472 221,767 144,799 136,696 102,825 27.34%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 48,374 48,271 38,235 - - - -
Div Payout % - 161.29% 144.58% 218.34% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 438,746 240,143 261,472 221,767 144,799 136,696 102,825 27.34%
NOSH 201,259 172,764 201,132 191,179 47,947 47,963 48,049 26.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.99% 5.83% 6.22% 3.67% 5.89% 6.20% 6.39% -
ROE 6.96% 12.49% 12.77% 7.90% 6.00% 6.20% 6.80% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 380.59 346.50 266.98 249.33 307.84 284.94 227.71 8.93%
EPS 15.20 17.36 16.60 9.16 18.12 17.68 14.56 0.71%
DPS 0.00 28.00 24.00 20.00 0.00 0.00 0.00 -
NAPS 2.18 1.39 1.30 1.16 3.02 2.85 2.14 0.30%
Adjusted Per Share Value based on latest NOSH - 191,179
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.54 13.71 12.30 10.92 3.38 3.13 2.51 38.24%
EPS 0.70 0.69 0.76 0.40 0.20 0.19 0.16 27.87%
DPS 0.00 1.11 1.11 0.88 0.00 0.00 0.00 -
NAPS 0.1005 0.055 0.0599 0.0508 0.0332 0.0313 0.0235 27.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 1.59 1.45 1.64 1.18 2.25 0.00 0.00 -
P/RPS 0.42 0.42 0.61 0.47 0.73 0.00 0.00 -
P/EPS 10.48 8.35 9.88 12.88 12.42 0.00 0.00 -
EY 9.54 11.97 10.12 7.76 8.05 0.00 0.00 -
DY 0.00 19.31 14.63 16.95 0.00 0.00 0.00 -
P/NAPS 0.73 1.04 1.26 1.02 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 31/05/01 26/05/00 -
Price 1.56 1.46 1.43 1.18 2.22 0.00 0.00 -
P/RPS 0.41 0.42 0.54 0.47 0.72 0.00 0.00 -
P/EPS 10.28 8.41 8.61 12.88 12.25 0.00 0.00 -
EY 9.73 11.89 11.61 7.76 8.16 0.00 0.00 -
DY 0.00 19.18 16.78 16.95 0.00 0.00 0.00 -
P/NAPS 0.72 1.05 1.10 1.02 0.74 0.00 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