[KPJ] QoQ Annualized Quarter 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- 14.96%
YoY- 90.66%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 583,397 573,800 559,644 536,988 509,521 496,373 480,438 13.75%
PBT 40,646 36,453 38,062 39,080 31,990 26,806 25,406 36.59%
Tax -8,810 -3,198 -5,170 -5,692 -2,947 -2,869 -6,010 28.89%
NP 31,836 33,254 32,892 33,388 29,043 23,937 19,396 38.93%
-
NP to SH 31,836 33,254 32,892 33,388 29,043 23,937 19,396 38.93%
-
Tax Rate 21.67% 8.77% 13.58% 14.56% 9.21% 10.70% 23.66% -
Total Cost 551,561 540,545 526,752 503,600 480,478 472,436 461,042 12.63%
-
Net Worth 377,863 277,345 269,408 261,472 251,060 243,260 225,712 40.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,069 16,078 24,126 48,271 11,677 13,402 19,128 -18.44%
Div Payout % 44.19% 48.35% 73.35% 144.58% 40.21% 55.99% 98.62% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 377,863 277,345 269,408 261,472 251,060 243,260 225,712 40.76%
NOSH 200,991 200,975 201,051 201,132 194,620 201,041 191,282 3.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.46% 5.80% 5.88% 6.22% 5.70% 4.82% 4.04% -
ROE 8.43% 11.99% 12.21% 12.77% 11.57% 9.84% 8.59% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 290.26 285.51 278.36 266.98 261.80 246.90 251.17 10.07%
EPS 15.84 16.55 16.36 16.60 14.87 11.91 10.14 34.44%
DPS 7.00 8.00 12.00 24.00 6.00 6.67 10.00 -21.07%
NAPS 1.88 1.38 1.34 1.30 1.29 1.21 1.18 36.21%
Adjusted Per Share Value based on latest NOSH - 201,132
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.36 13.14 12.82 12.30 11.67 11.37 11.00 13.76%
EPS 0.73 0.76 0.75 0.76 0.67 0.55 0.44 39.93%
DPS 0.32 0.37 0.55 1.11 0.27 0.31 0.44 -19.04%
NAPS 0.0865 0.0635 0.0617 0.0599 0.0575 0.0557 0.0517 40.71%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.55 1.54 1.48 1.64 1.31 1.22 1.35 -
P/RPS 0.53 0.54 0.53 0.61 0.50 0.49 0.54 -1.23%
P/EPS 9.79 9.31 9.05 9.88 8.78 10.25 13.31 -18.44%
EY 10.22 10.74 11.05 10.12 11.39 9.76 7.51 22.68%
DY 4.52 5.19 8.11 14.63 4.58 5.46 7.41 -27.96%
P/NAPS 0.82 1.12 1.10 1.26 1.02 1.01 1.14 -19.64%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 02/07/04 26/03/04 20/11/03 26/08/03 -
Price 1.55 1.50 1.32 1.43 1.62 1.35 1.26 -
P/RPS 0.53 0.53 0.47 0.54 0.62 0.55 0.50 3.94%
P/EPS 9.79 9.07 8.07 8.61 10.86 11.34 12.43 -14.65%
EY 10.22 11.03 12.39 11.61 9.21 8.82 8.05 17.16%
DY 4.52 5.33 9.09 16.78 3.70 4.94 7.94 -31.19%
P/NAPS 0.82 1.09 0.99 1.10 1.26 1.12 1.07 -16.18%

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