[KPJ] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 24.24%
YoY- 95.78%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 787,841 634,393 567,591 466,457 160,578 143,115 119,683 36.87%
PBT 52,720 45,820 39,224 29,056 18,207 17,204 15,584 22.51%
Tax -17,654 -14,958 -3,192 -5,578 -6,214 -6,235 -2,960 34.64%
NP 35,066 30,862 36,032 23,478 11,993 10,969 12,624 18.55%
-
NP to SH 36,345 32,343 35,576 23,478 11,992 10,969 12,624 19.26%
-
Tax Rate 33.49% 32.65% 8.14% 19.20% 34.13% 36.24% 18.99% -
Total Cost 752,775 603,531 531,559 442,979 148,585 132,146 107,059 38.39%
-
Net Worth 402,324 297,279 277,141 243,030 150,125 142,969 107,966 24.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 22,108 58,044 36,178 29,168 2,399 2,400 2,399 44.77%
Div Payout % 60.83% 179.46% 101.69% 124.24% 20.01% 21.89% 19.01% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 402,324 297,279 277,141 243,030 150,125 142,969 107,966 24.50%
NOSH 201,162 200,864 200,827 200,851 47,963 47,976 47,985 26.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.45% 4.86% 6.35% 5.03% 7.47% 7.66% 10.55% -
ROE 9.03% 10.88% 12.84% 9.66% 7.99% 7.67% 11.69% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 391.64 315.83 282.63 232.24 334.79 298.30 249.42 7.80%
EPS 18.07 16.10 17.71 11.69 25.00 22.86 26.31 -6.06%
DPS 11.00 28.90 18.00 14.52 5.00 5.00 5.00 14.03%
NAPS 2.00 1.48 1.38 1.21 3.13 2.98 2.25 -1.94%
Adjusted Per Share Value based on latest NOSH - 200,851
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.04 14.53 13.00 10.68 3.68 3.28 2.74 36.88%
EPS 0.83 0.74 0.81 0.54 0.27 0.25 0.29 19.14%
DPS 0.51 1.33 0.83 0.67 0.05 0.05 0.05 47.23%
NAPS 0.0921 0.0681 0.0635 0.0557 0.0344 0.0327 0.0247 24.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.91 1.55 1.54 1.22 1.12 0.00 0.00 -
P/RPS 0.49 0.49 0.54 0.53 0.33 0.00 0.00 -
P/EPS 10.57 9.63 8.69 10.44 4.48 0.00 0.00 -
EY 9.46 10.39 11.50 9.58 22.32 0.00 0.00 -
DY 5.76 18.64 11.69 11.90 4.46 0.00 0.00 -
P/NAPS 0.96 1.05 1.12 1.01 0.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 29/11/01 28/11/00 -
Price 1.94 1.49 1.50 1.35 1.09 0.00 0.00 -
P/RPS 0.50 0.47 0.53 0.58 0.33 0.00 0.00 -
P/EPS 10.74 9.25 8.47 11.55 4.36 0.00 0.00 -
EY 9.31 10.81 11.81 8.66 22.94 0.00 0.00 -
DY 5.67 19.39 12.00 10.76 4.59 0.00 0.00 -
P/NAPS 0.97 1.01 1.09 1.12 0.35 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