[KPJ] YoY TTM 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- 23.71%
YoY- 94.64%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 831,455 659,643 583,397 509,521 215,798 147,502 125,115 37.09%
PBT 60,060 42,301 40,645 31,990 22,325 17,532 15,295 25.59%
Tax -19,757 -12,334 -8,810 -2,946 -7,403 -5,653 -5,731 22.89%
NP 40,303 29,967 31,835 29,044 14,922 11,879 9,564 27.07%
-
NP to SH 40,962 32,657 31,379 29,044 14,922 11,878 9,564 27.42%
-
Tax Rate 32.90% 29.16% 21.68% 9.21% 33.16% 32.24% 37.47% -
Total Cost 791,152 629,676 551,562 480,477 200,876 135,623 115,551 37.77%
-
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 80,152 24,124 41,222 - 2,399 2,400 50.81%
Div Payout % 69.02% 245.44% 76.88% 141.93% - 20.20% 25.10% -
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 4.85% 4.54% 5.46% 5.70% 6.91% 8.05% 7.64% -
ROE 9.06% 8.12% 11.56% 14.46% 16.21% 8.28% 6.82% -
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 411.76 328.21 290.18 253.61 300.15 307.39 260.56 7.92%
EPS 20.29 16.25 15.61 14.46 20.75 24.75 19.92 0.30%
DPS 14.00 39.88 12.00 20.52 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 18.37 14.57 12.89 11.26 4.77 3.26 2.76 37.13%
EPS 0.90 0.72 0.69 0.64 0.33 0.26 0.21 27.43%
DPS 0.62 1.77 0.53 0.91 0.00 0.05 0.05 52.10%
NAPS 0.0999 0.0888 0.06 0.0444 0.0203 0.0317 0.031 21.52%
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 0.49 0.46 0.53 0.52 0.36 0.00 0.00 -
P/EPS 9.86 9.29 9.93 9.06 5.25 0.00 0.00 -
EY 10.14 10.76 10.07 11.04 19.04 0.00 0.00 -
DY 7.00 26.41 7.74 15.66 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 0.51 0.50 0.53 0.64 0.39 0.73 0.00 -
P/EPS 10.35 10.03 9.93 11.21 5.59 9.09 0.00 -
EY 9.66 9.97 10.07 8.92 17.89 11.00 0.00 -
DY 6.67 24.47 7.74 12.67 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