[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 124.74%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 191,493 659,643 481,346 312,341 149,658 583,397 430,350 -41.74%
PBT 11,170 42,301 32,514 20,376 10,138 40,646 27,340 -44.96%
Tax -3,536 -13,560 -9,773 -5,924 -1,414 -8,810 -2,399 29.54%
NP 7,634 28,741 22,741 14,452 8,724 31,836 24,941 -54.61%
-
NP to SH 7,634 32,657 25,448 16,851 7,498 31,836 24,941 -54.61%
-
Tax Rate 31.66% 32.06% 30.06% 29.07% 13.95% 21.67% 8.77% -
Total Cost 183,859 630,902 458,605 297,889 140,934 551,561 405,409 -41.00%
-
Net Worth 438,746 410,048 297,496 291,574 240,143 377,863 277,345 35.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 22,110 22,111 22,119 12,093 14,069 12,058 -
Div Payout % - 67.71% 86.89% 131.26% 161.29% 44.19% 48.35% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 438,746 410,048 297,496 291,574 240,143 377,863 277,345 35.80%
NOSH 201,259 201,004 201,011 201,085 172,764 200,991 200,975 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.99% 4.36% 4.72% 4.63% 5.83% 5.46% 5.80% -
ROE 1.74% 7.96% 8.55% 5.78% 3.12% 8.43% 8.99% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 95.15 328.17 239.46 155.33 86.63 290.26 214.13 -41.79%
EPS 3.80 16.25 12.66 8.38 4.34 15.84 12.41 -54.60%
DPS 0.00 11.00 11.00 11.00 7.00 7.00 6.00 -
NAPS 2.18 2.04 1.48 1.45 1.39 1.88 1.38 35.67%
Adjusted Per Share Value based on latest NOSH - 201,163
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.39 15.11 11.02 7.15 3.43 13.36 9.86 -41.72%
EPS 0.17 0.75 0.58 0.39 0.17 0.73 0.57 -55.39%
DPS 0.00 0.51 0.51 0.51 0.28 0.32 0.28 -
NAPS 0.1005 0.0939 0.0681 0.0668 0.055 0.0865 0.0635 35.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.59 1.51 1.55 1.50 1.45 1.55 1.54 -
P/RPS 1.67 0.46 0.65 0.97 1.67 0.53 0.72 75.31%
P/EPS 41.92 9.29 12.24 17.90 33.41 9.79 12.41 125.29%
EY 2.39 10.76 8.17 5.59 2.99 10.22 8.06 -55.56%
DY 0.00 7.28 7.10 7.33 4.83 4.52 3.90 -
P/NAPS 0.73 0.74 1.05 1.03 1.04 0.82 1.12 -24.84%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 01/06/06 03/03/06 25/11/05 23/08/05 27/05/05 25/02/05 26/11/04 -
Price 1.56 1.63 1.49 1.62 1.46 1.55 1.50 -
P/RPS 1.64 0.50 0.62 1.04 1.69 0.53 0.70 76.49%
P/EPS 41.13 10.03 11.77 19.33 33.64 9.79 12.09 126.36%
EY 2.43 9.97 8.50 5.17 2.97 10.22 8.27 -55.83%
DY 0.00 6.75 7.38 6.79 4.79 4.52 4.00 -
P/NAPS 0.72 0.80 1.01 1.12 1.05 0.82 1.09 -24.17%

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