[KPJ] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -5.79%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,218,904 1,027,500 765,972 598,632 536,988 476,668 147,600 42.12%
PBT 125,436 64,456 44,680 40,552 39,080 24,356 13,512 44.92%
Tax -31,072 -16,640 -14,144 -5,656 -5,692 -6,844 -4,824 36.36%
NP 94,364 47,816 30,536 34,896 33,388 17,512 8,688 48.76%
-
NP to SH 86,792 45,664 30,536 29,992 33,388 17,512 8,688 46.70%
-
Tax Rate 24.77% 25.82% 31.66% 13.95% 14.56% 28.10% 35.70% -
Total Cost 1,124,540 979,684 735,436 563,736 503,600 459,156 138,912 41.65%
-
Net Worth 517,699 455,000 438,746 240,143 261,472 221,767 144,799 23.63%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 48,374 48,271 38,235 - -
Div Payout % - - - 161.29% 144.58% 218.34% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 517,699 455,000 438,746 240,143 261,472 221,767 144,799 23.63%
NOSH 206,254 204,955 201,259 172,764 201,132 191,179 47,947 27.50%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.74% 4.65% 3.99% 5.83% 6.22% 3.67% 5.89% -
ROE 16.76% 10.04% 6.96% 12.49% 12.77% 7.90% 6.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 590.97 501.33 380.59 346.50 266.98 249.33 307.84 11.47%
EPS 42.08 22.28 15.20 17.36 16.60 9.16 18.12 15.06%
DPS 0.00 0.00 0.00 28.00 24.00 20.00 0.00 -
NAPS 2.51 2.22 2.18 1.39 1.30 1.16 3.02 -3.03%
Adjusted Per Share Value based on latest NOSH - 172,764
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 27.91 23.53 17.54 13.71 12.30 10.92 3.38 42.12%
EPS 1.99 1.05 0.70 0.69 0.76 0.40 0.20 46.60%
DPS 0.00 0.00 0.00 1.11 1.11 0.88 0.00 -
NAPS 0.1186 0.1042 0.1005 0.055 0.0599 0.0508 0.0332 23.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.20 2.64 1.59 1.45 1.64 1.18 2.25 -
P/RPS 0.54 0.53 0.42 0.42 0.61 0.47 0.73 -4.89%
P/EPS 7.60 11.85 10.48 8.35 9.88 12.88 12.42 -7.85%
EY 13.15 8.44 9.54 11.97 10.12 7.76 8.05 8.51%
DY 0.00 0.00 0.00 19.31 14.63 16.95 0.00 -
P/NAPS 1.27 1.19 0.73 1.04 1.26 1.02 0.75 9.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 -
Price 3.50 3.40 1.56 1.46 1.43 1.18 2.22 -
P/RPS 0.59 0.68 0.41 0.42 0.54 0.47 0.72 -3.26%
P/EPS 8.32 15.26 10.28 8.41 8.61 12.88 12.25 -6.23%
EY 12.02 6.55 9.73 11.89 11.61 7.76 8.16 6.66%
DY 0.00 0.00 0.00 19.18 16.78 16.95 0.00 -
P/NAPS 1.39 1.53 0.72 1.05 1.10 1.02 0.74 11.06%

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