[KPJ] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.96%
YoY- 90.66%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,027,500 765,972 598,632 536,988 476,668 147,600 136,668 39.94%
PBT 64,456 44,680 40,552 39,080 24,356 13,512 12,908 30.72%
Tax -16,640 -14,144 -5,656 -5,692 -6,844 -4,824 -4,428 24.67%
NP 47,816 30,536 34,896 33,388 17,512 8,688 8,480 33.39%
-
NP to SH 45,664 30,536 29,992 33,388 17,512 8,688 8,480 32.37%
-
Tax Rate 25.82% 31.66% 13.95% 14.56% 28.10% 35.70% 34.30% -
Total Cost 979,684 735,436 563,736 503,600 459,156 138,912 128,188 40.32%
-
Net Worth 455,000 438,746 240,143 261,472 221,767 144,799 136,696 22.18%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 48,374 48,271 38,235 - - -
Div Payout % - - 161.29% 144.58% 218.34% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 455,000 438,746 240,143 261,472 221,767 144,799 136,696 22.18%
NOSH 204,955 201,259 172,764 201,132 191,179 47,947 47,963 27.37%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.65% 3.99% 5.83% 6.22% 3.67% 5.89% 6.20% -
ROE 10.04% 6.96% 12.49% 12.77% 7.90% 6.00% 6.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 501.33 380.59 346.50 266.98 249.33 307.84 284.94 9.86%
EPS 22.28 15.20 17.36 16.60 9.16 18.12 17.68 3.92%
DPS 0.00 0.00 28.00 24.00 20.00 0.00 0.00 -
NAPS 2.22 2.18 1.39 1.30 1.16 3.02 2.85 -4.07%
Adjusted Per Share Value based on latest NOSH - 201,132
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.70 16.92 13.22 11.86 10.53 3.26 3.02 39.93%
EPS 1.01 0.67 0.66 0.74 0.39 0.19 0.19 32.09%
DPS 0.00 0.00 1.07 1.07 0.84 0.00 0.00 -
NAPS 0.1005 0.0969 0.0531 0.0578 0.049 0.032 0.0302 22.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 2.64 1.59 1.45 1.64 1.18 2.25 0.00 -
P/RPS 0.53 0.42 0.42 0.61 0.47 0.73 0.00 -
P/EPS 11.85 10.48 8.35 9.88 12.88 12.42 0.00 -
EY 8.44 9.54 11.97 10.12 7.76 8.05 0.00 -
DY 0.00 0.00 19.31 14.63 16.95 0.00 0.00 -
P/NAPS 1.19 0.73 1.04 1.26 1.02 0.75 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 31/05/01 -
Price 3.40 1.56 1.46 1.43 1.18 2.22 0.00 -
P/RPS 0.68 0.41 0.42 0.54 0.47 0.72 0.00 -
P/EPS 15.26 10.28 8.41 8.61 12.88 12.25 0.00 -
EY 6.55 9.73 11.89 11.61 7.76 8.16 0.00 -
DY 0.00 0.00 19.18 16.78 16.95 0.00 0.00 -
P/NAPS 1.53 0.72 1.05 1.10 1.02 0.74 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