[KPJ] YoY Cumulative 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- 51.65%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 803,432 609,544 481,346 430,350 372,280 121,621 108,545 39.58%
PBT 64,176 42,933 32,514 27,340 20,105 13,375 12,699 30.98%
Tax -16,447 -13,049 -9,773 -2,399 -2,152 -3,979 -3,373 30.20%
NP 47,729 29,884 22,741 24,941 17,953 9,396 9,326 31.25%
-
NP to SH 44,387 29,136 25,448 24,941 17,953 9,396 9,326 29.68%
-
Tax Rate 25.63% 30.39% 30.06% 8.77% 10.70% 29.75% 26.56% -
Total Cost 755,703 579,660 458,605 405,409 354,327 112,225 99,219 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 - - 22,111 12,058 10,052 2,400 - -
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 9.04% 7.24% 8.55% 8.99% 7.38% 6.25% 6.52% -
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 387.90 302.99 239.46 214.13 185.18 253.31 226.15 9.40%
EPS 21.43 14.37 12.66 12.41 8.93 19.57 19.43 1.64%
DPS 0.00 0.00 11.00 6.00 5.00 5.00 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 17.75 13.47 10.63 9.51 8.22 2.69 2.40 39.56%
EPS 0.98 0.64 0.56 0.55 0.40 0.21 0.21 29.25%
DPS 0.00 0.00 0.49 0.27 0.22 0.05 0.00 -
NAPS 0.1084 0.0889 0.0657 0.0613 0.0537 0.0332 0.0316 22.79%
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 0.82 0.63 0.65 0.72 0.66 0.44 0.00 -
P/EPS 14.84 13.19 12.24 12.41 13.66 5.72 0.00 -
EY 6.74 7.58 8.17 8.06 7.32 17.47 0.00 -
DY 0.00 0.00 7.10 3.90 4.10 4.46 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 0.88 0.64 0.62 0.70 0.73 0.43 0.00 -
P/EPS 15.96 13.40 11.77 12.09 15.12 5.57 0.00 -
EY 6.27 7.47 8.50 8.27 6.61 17.95 0.00 -
DY 0.00 0.00 7.38 4.00 3.70 4.59 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