[KPJ] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.65%
YoY- -1.06%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,155,875 896,837 701,478 598,808 524,601 298,065 150,235 40.46%
PBT 100,500 65,004 43,333 41,013 35,671 25,037 17,682 33.55%
Tax -11,072 -20,381 -14,456 -8,801 -2,658 -7,909 -5,751 11.52%
NP 89,428 44,623 28,877 32,212 33,013 17,128 11,931 39.85%
-
NP to SH 84,519 44,744 31,567 32,212 32,557 17,128 11,930 38.54%
-
Tax Rate 11.02% 31.35% 33.36% 21.46% 7.45% 31.59% 32.52% -
Total Cost 1,066,447 852,214 672,601 566,596 491,588 280,937 138,304 40.51%
-
Net Worth 517,699 455,000 438,746 240,143 261,472 221,767 144,799 23.63%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 41,219 28,270 66,331 25,877 43,731 9,558 2,399 60.56%
Div Payout % 48.77% 63.18% 210.13% 80.34% 134.32% 55.81% 20.11% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 517,699 455,000 438,746 240,143 261,472 221,767 144,799 23.63%
NOSH 206,254 204,955 201,259 172,764 201,132 191,179 47,947 27.50%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.74% 4.98% 4.12% 5.38% 6.29% 5.75% 7.94% -
ROE 16.33% 9.83% 7.19% 13.41% 12.45% 7.72% 8.24% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 560.41 437.58 348.54 346.60 260.82 155.91 313.34 10.16%
EPS 40.98 21.83 15.68 18.64 16.19 8.96 24.88 8.66%
DPS 20.00 14.00 33.00 14.98 21.74 5.00 5.00 25.96%
NAPS 2.51 2.22 2.18 1.39 1.30 1.16 3.02 -3.03%
Adjusted Per Share Value based on latest NOSH - 172,764
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 26.47 20.54 16.06 13.71 12.01 6.83 3.44 40.46%
EPS 1.94 1.02 0.72 0.74 0.75 0.39 0.27 38.87%
DPS 0.94 0.65 1.52 0.59 1.00 0.22 0.05 62.99%
NAPS 0.1186 0.1042 0.1005 0.055 0.0599 0.0508 0.0332 23.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.20 2.64 1.59 1.45 1.64 1.18 2.25 -
P/RPS 0.57 0.60 0.46 0.42 0.63 0.76 0.72 -3.81%
P/EPS 7.81 12.09 10.14 7.78 10.13 13.17 9.04 -2.40%
EY 12.81 8.27 9.86 12.86 9.87 7.59 11.06 2.47%
DY 6.25 5.30 20.75 10.33 13.26 4.24 2.22 18.80%
P/NAPS 1.27 1.19 0.73 1.04 1.26 1.02 0.75 9.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 -
Price 3.50 3.40 1.56 1.46 1.43 1.18 2.22 -
P/RPS 0.62 0.78 0.45 0.42 0.55 0.76 0.71 -2.23%
P/EPS 8.54 15.57 9.95 7.83 8.83 13.17 8.92 -0.72%
EY 11.71 6.42 10.05 12.77 11.32 7.59 11.21 0.72%
DY 5.71 4.12 21.15 10.26 15.20 4.24 2.25 16.77%
P/NAPS 1.39 1.53 0.72 1.05 1.10 1.02 0.74 11.06%

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