[KPJ] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -18.83%
YoY- -37.84%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 304,592 221,911 178,297 153,047 137,241 94,177 38,957 40.85%
PBT 21,079 17,127 9,787 13,306 11,885 8,951 4,832 27.81%
Tax 8,983 -5,890 -3,787 -6,411 -793 -3,425 -2,236 -
NP 30,062 11,237 6,000 6,895 11,092 5,526 2,596 50.38%
-
NP to SH 29,850 11,826 7,209 6,895 11,092 5,526 2,596 50.20%
-
Tax Rate -42.62% 34.39% 38.69% 48.18% 6.67% 38.26% 46.27% -
Total Cost 274,530 210,674 172,297 146,152 126,149 88,651 36,361 40.04%
-
Net Worth 490,506 452,321 401,967 271,416 200,905 92,028 143,475 22.72%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 41,219 28,270 22,108 - 12,054 - 2,399 60.60%
Div Payout % 138.09% 239.05% 306.67% - 108.68% - 92.42% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 490,506 452,321 401,967 271,416 200,905 92,028 143,475 22.72%
NOSH 206,095 201,929 200,983 201,049 200,905 71,897 47,985 27.48%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.87% 5.06% 3.37% 4.51% 8.08% 5.87% 6.66% -
ROE 6.09% 2.61% 1.79% 2.54% 5.52% 6.00% 1.81% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 147.79 109.90 88.71 76.12 68.31 130.99 81.19 10.49%
EPS 14.48 5.80 3.59 3.43 5.52 7.59 5.41 17.82%
DPS 20.00 14.00 11.00 0.00 6.00 0.00 5.00 25.97%
NAPS 2.38 2.24 2.00 1.35 1.00 1.28 2.99 -3.72%
Adjusted Per Share Value based on latest NOSH - 201,049
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.98 5.08 4.08 3.50 3.14 2.16 0.89 40.93%
EPS 0.68 0.27 0.17 0.16 0.25 0.13 0.06 49.84%
DPS 0.94 0.65 0.51 0.00 0.28 0.00 0.05 63.02%
NAPS 0.1123 0.1036 0.0921 0.0622 0.046 0.0211 0.0329 22.69%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 3.46 2.00 1.51 1.55 1.31 1.09 0.00 -
P/RPS 2.34 1.82 1.70 2.04 1.92 0.83 0.00 -
P/EPS 23.89 34.15 42.10 45.20 23.73 14.18 0.00 -
EY 4.19 2.93 2.38 2.21 4.21 7.05 0.00 -
DY 5.78 7.00 7.28 0.00 4.58 0.00 0.00 -
P/NAPS 1.45 0.89 0.76 1.15 1.31 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 03/03/06 25/02/05 26/03/04 28/02/03 10/04/02 -
Price 3.18 2.10 1.63 1.55 1.62 1.16 2.25 -
P/RPS 2.15 1.91 1.84 2.04 2.37 0.89 2.77 -4.13%
P/EPS 21.96 35.86 45.44 45.20 29.34 15.09 41.59 -10.09%
EY 4.55 2.79 2.20 2.21 3.41 6.63 2.40 11.24%
DY 6.29 6.67 6.75 0.00 3.70 0.00 2.22 18.94%
P/NAPS 1.34 0.94 0.82 1.15 1.62 0.91 0.75 10.15%

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