[KPJ] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
02-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 12.1%
YoY- 90.08%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 896,837 701,478 598,808 524,601 298,065 150,235 131,929 37.61%
PBT 65,004 43,333 41,013 35,671 25,037 17,682 16,397 25.79%
Tax -20,381 -14,456 -8,801 -2,658 -7,909 -5,751 -6,462 21.08%
NP 44,623 28,877 32,212 33,013 17,128 11,931 9,935 28.43%
-
NP to SH 44,744 31,567 32,212 32,557 17,128 11,930 9,935 28.49%
-
Tax Rate 31.35% 33.36% 21.46% 7.45% 31.59% 32.52% 39.41% -
Total Cost 852,214 672,601 566,596 491,588 280,937 138,304 121,994 38.24%
-
Net Worth 455,000 438,746 240,143 261,472 221,767 144,799 136,696 22.18%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 28,270 66,331 25,877 43,731 9,558 2,399 2,400 50.81%
Div Payout % 63.18% 210.13% 80.34% 134.32% 55.81% 20.11% 24.17% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 455,000 438,746 240,143 261,472 221,767 144,799 136,696 22.18%
NOSH 204,955 201,259 172,764 201,132 191,179 47,947 47,963 27.37%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.98% 4.12% 5.38% 6.29% 5.75% 7.94% 7.53% -
ROE 9.83% 7.19% 13.41% 12.45% 7.72% 8.24% 7.27% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 437.58 348.54 346.60 260.82 155.91 313.34 275.06 8.04%
EPS 21.83 15.68 18.64 16.19 8.96 24.88 20.71 0.88%
DPS 14.00 33.00 14.98 21.74 5.00 5.00 5.00 18.71%
NAPS 2.22 2.18 1.39 1.30 1.16 3.02 2.85 -4.07%
Adjusted Per Share Value based on latest NOSH - 201,132
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.81 15.50 13.23 11.59 6.58 3.32 2.91 37.64%
EPS 0.99 0.70 0.71 0.72 0.38 0.26 0.22 28.47%
DPS 0.62 1.47 0.57 0.97 0.21 0.05 0.05 52.10%
NAPS 0.1005 0.0969 0.0531 0.0578 0.049 0.032 0.0302 22.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 2.64 1.59 1.45 1.64 1.18 2.25 0.00 -
P/RPS 0.60 0.46 0.42 0.63 0.76 0.72 0.00 -
P/EPS 12.09 10.14 7.78 10.13 13.17 9.04 0.00 -
EY 8.27 9.86 12.86 9.87 7.59 11.06 0.00 -
DY 5.30 20.75 10.33 13.26 4.24 2.22 0.00 -
P/NAPS 1.19 0.73 1.04 1.26 1.02 0.75 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 31/05/01 -
Price 3.40 1.56 1.46 1.43 1.18 2.22 0.00 -
P/RPS 0.78 0.45 0.42 0.55 0.76 0.71 0.00 -
P/EPS 15.57 9.95 7.83 8.83 13.17 8.92 0.00 -
EY 6.42 10.05 12.77 11.32 7.59 11.21 0.00 -
DY 4.12 21.15 10.26 15.20 4.24 2.25 0.00 -
P/NAPS 1.53 0.72 1.05 1.10 1.02 0.74 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