[KPJ] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 34.37%
YoY- 100.72%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 221,911 178,297 153,047 137,241 94,177 38,957 34,570 36.30%
PBT 17,127 9,787 13,306 11,885 8,951 4,832 4,505 24.91%
Tax -5,890 -3,787 -6,411 -793 -3,425 -2,236 -2,818 13.06%
NP 11,237 6,000 6,895 11,092 5,526 2,596 1,687 37.14%
-
NP to SH 11,826 7,209 6,895 11,092 5,526 2,596 1,687 38.32%
-
Tax Rate 34.39% 38.69% 48.18% 6.67% 38.26% 46.27% 62.55% -
Total Cost 210,674 172,297 146,152 126,149 88,651 36,361 32,883 36.26%
-
Net Worth 452,321 401,967 271,416 200,905 92,028 143,475 140,211 21.54%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 28,270 22,108 - 12,054 - 2,399 2,400 50.81%
Div Payout % 239.05% 306.67% - 108.68% - 92.42% 142.32% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 452,321 401,967 271,416 200,905 92,028 143,475 140,211 21.54%
NOSH 201,929 200,983 201,049 200,905 71,897 47,985 48,017 27.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.06% 3.37% 4.51% 8.08% 5.87% 6.66% 4.88% -
ROE 2.61% 1.79% 2.54% 5.52% 6.00% 1.81% 1.20% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 109.90 88.71 76.12 68.31 130.99 81.19 71.99 7.30%
EPS 5.80 3.59 3.43 5.52 7.59 5.41 3.51 8.72%
DPS 14.00 11.00 0.00 6.00 0.00 5.00 5.00 18.71%
NAPS 2.24 2.00 1.35 1.00 1.28 2.99 2.92 -4.32%
Adjusted Per Share Value based on latest NOSH - 200,905
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.08 4.08 3.50 3.14 2.16 0.89 0.79 36.34%
EPS 0.27 0.17 0.16 0.25 0.13 0.06 0.04 37.45%
DPS 0.65 0.51 0.00 0.28 0.00 0.05 0.05 53.31%
NAPS 0.1036 0.0921 0.0622 0.046 0.0211 0.0329 0.0321 21.55%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 2.00 1.51 1.55 1.31 1.09 0.00 0.00 -
P/RPS 1.82 1.70 2.04 1.92 0.83 0.00 0.00 -
P/EPS 34.15 42.10 45.20 23.73 14.18 0.00 0.00 -
EY 2.93 2.38 2.21 4.21 7.05 0.00 0.00 -
DY 7.00 7.28 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.89 0.76 1.15 1.31 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 03/03/06 25/02/05 26/03/04 28/02/03 10/04/02 28/02/01 -
Price 2.10 1.63 1.55 1.62 1.16 2.25 0.00 -
P/RPS 1.91 1.84 2.04 2.37 0.89 2.77 0.00 -
P/EPS 35.86 45.44 45.20 29.34 15.09 41.59 0.00 -
EY 2.79 2.20 2.21 3.41 6.63 2.40 0.00 -
DY 6.67 6.75 0.00 3.70 0.00 2.22 0.00 -
P/NAPS 0.94 0.82 1.15 1.62 0.91 0.75 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