[KPJ] QoQ Annualized Quarter 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- -5.79%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 659,643 641,794 624,682 598,632 583,397 573,800 559,644 11.54%
PBT 42,301 43,352 40,752 40,552 40,646 36,453 38,062 7.27%
Tax -13,560 -13,030 -11,848 -5,656 -8,810 -3,198 -5,170 89.85%
NP 28,741 30,321 28,904 34,896 31,836 33,254 32,892 -8.57%
-
NP to SH 32,657 33,930 33,702 29,992 31,836 33,254 32,892 -0.47%
-
Tax Rate 32.06% 30.06% 29.07% 13.95% 21.67% 8.77% 13.58% -
Total Cost 630,902 611,473 595,778 563,736 551,561 540,545 526,752 12.74%
-
Net Worth 410,048 297,496 291,574 240,143 377,863 277,345 269,408 32.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,110 29,481 44,238 48,374 14,069 16,078 24,126 -5.63%
Div Payout % 67.71% 86.89% 131.26% 161.29% 44.19% 48.35% 73.35% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 410,048 297,496 291,574 240,143 377,863 277,345 269,408 32.21%
NOSH 201,004 201,011 201,085 172,764 200,991 200,975 201,051 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.36% 4.72% 4.63% 5.83% 5.46% 5.80% 5.88% -
ROE 7.96% 11.41% 11.56% 12.49% 8.43% 11.99% 12.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 328.17 319.28 310.65 346.50 290.26 285.51 278.36 11.56%
EPS 16.25 16.88 16.76 17.36 15.84 16.55 16.36 -0.44%
DPS 11.00 14.67 22.00 28.00 7.00 8.00 12.00 -5.62%
NAPS 2.04 1.48 1.45 1.39 1.88 1.38 1.34 32.23%
Adjusted Per Share Value based on latest NOSH - 172,764
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.57 14.18 13.80 13.22 12.89 12.68 12.36 11.55%
EPS 0.72 0.75 0.74 0.66 0.70 0.73 0.73 -0.91%
DPS 0.49 0.65 0.98 1.07 0.31 0.36 0.53 -5.08%
NAPS 0.0906 0.0657 0.0644 0.0531 0.0835 0.0613 0.0595 32.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.51 1.55 1.50 1.45 1.55 1.54 1.48 -
P/RPS 0.46 0.49 0.48 0.42 0.53 0.54 0.53 -8.98%
P/EPS 9.29 9.18 8.95 8.35 9.79 9.31 9.05 1.75%
EY 10.76 10.89 11.17 11.97 10.22 10.74 11.05 -1.75%
DY 7.28 9.46 14.67 19.31 4.52 5.19 8.11 -6.92%
P/NAPS 0.74 1.05 1.03 1.04 0.82 1.12 1.10 -23.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 25/11/05 23/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 1.63 1.49 1.62 1.46 1.55 1.50 1.32 -
P/RPS 0.50 0.47 0.52 0.42 0.53 0.53 0.47 4.19%
P/EPS 10.03 8.83 9.67 8.41 9.79 9.07 8.07 15.55%
EY 9.97 11.33 10.35 11.89 10.22 11.03 12.39 -13.45%
DY 6.75 9.84 13.58 19.18 4.52 5.33 9.09 -17.95%
P/NAPS 0.80 1.01 1.12 1.05 0.82 1.09 0.99 -13.20%

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