[KPJ] YoY Cumulative 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- -70.66%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 191,493 149,658 134,247 119,167 36,900 34,167 27,353 38.29%
PBT 11,170 10,138 9,770 6,089 3,378 3,227 2,125 31.84%
Tax -3,536 -1,414 -1,423 -1,711 -1,206 -1,107 -376 45.26%
NP 7,634 8,724 8,347 4,378 2,172 2,120 1,749 27.82%
-
NP to SH 7,634 7,498 8,347 4,378 2,172 2,120 1,749 27.82%
-
Tax Rate 31.66% 13.95% 14.56% 28.10% 35.70% 34.30% 17.69% -
Total Cost 183,859 140,934 125,900 114,789 34,728 32,047 25,604 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 - 12,093 12,067 9,558 - - - -
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 1.74% 3.12% 3.19% 1.97% 1.50% 1.55% 1.70% -
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 95.15 86.63 66.75 62.33 76.96 71.23 56.93 8.93%
EPS 3.80 4.34 4.15 2.29 4.53 4.42 3.64 0.71%
DPS 0.00 7.00 6.00 5.00 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 4.39 3.43 3.07 2.73 0.85 0.78 0.63 38.18%
EPS 0.17 0.17 0.19 0.10 0.05 0.05 0.04 27.25%
DPS 0.00 0.28 0.28 0.22 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 1.67 1.67 2.46 1.89 2.92 0.00 0.00 -
P/EPS 41.92 33.41 39.52 51.53 49.67 0.00 0.00 -
EY 2.39 2.99 2.53 1.94 2.01 0.00 0.00 -
DY 0.00 4.83 3.66 4.24 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 1.64 1.69 2.14 1.89 2.88 0.00 0.00 -
P/EPS 41.13 33.64 34.46 51.53 49.01 0.00 0.00 -
EY 2.43 2.97 2.90 1.94 2.04 0.00 0.00 -
DY 0.00 4.79 4.20 4.24 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