[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 85.12%
YoY- 91.07%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 279,822 134,247 509,521 372,280 240,219 119,167 215,798 18.93%
PBT 19,031 9,770 31,990 20,105 12,703 6,089 22,326 -10.10%
Tax -2,585 -1,423 -2,947 -2,152 -3,005 -1,711 -7,404 -50.44%
NP 16,446 8,347 29,043 17,953 9,698 4,378 14,922 6.70%
-
NP to SH 16,446 8,347 29,043 17,953 9,698 4,378 14,922 6.70%
-
Tax Rate 13.58% 14.56% 9.21% 10.70% 23.66% 28.10% 33.16% -
Total Cost 263,376 125,900 480,478 354,327 230,521 114,789 200,876 19.81%
-
Net Worth 269,408 261,472 251,060 243,260 225,712 221,767 86,271 113.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 12,063 12,067 11,677 10,052 9,564 9,558 3,594 124.33%
Div Payout % 73.35% 144.58% 40.21% 55.99% 98.62% 218.34% 24.09% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 269,408 261,472 251,060 243,260 225,712 221,767 86,271 113.79%
NOSH 201,051 201,132 194,620 201,041 191,282 191,179 71,892 98.61%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.88% 6.22% 5.70% 4.82% 4.04% 3.67% 6.91% -
ROE 6.10% 3.19% 11.57% 7.38% 4.30% 1.97% 17.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 139.18 66.75 261.80 185.18 125.58 62.33 300.17 -40.12%
EPS 8.18 4.15 14.87 8.93 5.07 2.29 20.53 -45.88%
DPS 6.00 6.00 6.00 5.00 5.00 5.00 5.00 12.93%
NAPS 1.34 1.30 1.29 1.21 1.18 1.16 1.20 7.64%
Adjusted Per Share Value based on latest NOSH - 200,851
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.41 3.07 11.67 8.53 5.50 2.73 4.94 18.98%
EPS 0.38 0.19 0.67 0.41 0.22 0.10 0.34 7.70%
DPS 0.28 0.28 0.27 0.23 0.22 0.22 0.08 130.69%
NAPS 0.0617 0.0599 0.0575 0.0557 0.0517 0.0508 0.0198 113.49%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.48 1.64 1.31 1.22 1.35 1.18 1.09 -
P/RPS 1.06 2.46 0.50 0.66 1.07 1.89 0.36 105.56%
P/EPS 18.09 39.52 8.78 13.66 26.63 51.53 5.25 128.30%
EY 5.53 2.53 11.39 7.32 3.76 1.94 19.04 -56.17%
DY 4.05 3.66 4.58 4.10 3.70 4.24 4.59 -8.01%
P/NAPS 1.10 1.26 1.02 1.01 1.14 1.02 0.91 13.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 02/07/04 26/03/04 20/11/03 26/08/03 28/05/03 28/02/03 -
Price 1.32 1.43 1.62 1.35 1.26 1.18 1.16 -
P/RPS 0.95 2.14 0.62 0.73 1.00 1.89 0.39 81.13%
P/EPS 16.14 34.46 10.86 15.12 24.85 51.53 5.59 102.89%
EY 6.20 2.90 9.21 6.61 4.02 1.94 17.89 -50.69%
DY 4.55 4.20 3.70 3.70 3.97 4.24 4.31 3.68%
P/NAPS 0.99 1.10 1.26 1.12 1.07 1.02 0.97 1.37%

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