[KPJ] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.98%
YoY- 52.25%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 149,658 153,047 150,528 145,575 134,247 137,241 132,061 8.68%
PBT 10,138 13,306 8,309 9,260 9,770 11,885 7,402 23.30%
Tax -1,414 -6,411 186 -1,162 -1,423 -793 853 -
NP 8,724 6,895 8,495 8,098 8,347 11,092 8,255 3.74%
-
NP to SH 7,498 6,895 8,495 8,098 8,347 11,092 8,255 -6.20%
-
Tax Rate 13.95% 48.18% -2.24% 12.55% 14.56% 6.67% -11.52% -
Total Cost 140,934 146,152 142,033 137,477 125,900 126,149 123,806 9.01%
-
Net Worth 240,143 271,416 277,141 269,263 261,472 200,905 243,030 -0.79%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 12,093 - 12,049 12,056 12,067 12,054 - -
Div Payout % 161.29% - 141.84% 148.88% 144.58% 108.68% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 240,143 271,416 277,141 269,263 261,472 200,905 243,030 -0.79%
NOSH 172,764 201,049 200,827 200,942 201,132 200,905 200,851 -9.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.83% 4.51% 5.64% 5.56% 6.22% 8.08% 6.25% -
ROE 3.12% 2.54% 3.07% 3.01% 3.19% 5.52% 3.40% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 86.63 76.12 74.95 72.45 66.75 68.31 65.75 20.16%
EPS 4.34 3.43 4.23 4.03 4.15 5.52 4.11 3.69%
DPS 7.00 0.00 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.39 1.35 1.38 1.34 1.30 1.00 1.21 9.67%
Adjusted Per Share Value based on latest NOSH - 200,942
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.43 3.50 3.45 3.33 3.07 3.14 3.02 8.84%
EPS 0.17 0.16 0.19 0.19 0.19 0.25 0.19 -7.14%
DPS 0.28 0.00 0.28 0.28 0.28 0.28 0.00 -
NAPS 0.055 0.0622 0.0635 0.0617 0.0599 0.046 0.0557 -0.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.45 1.55 1.54 1.48 1.64 1.31 1.22 -
P/RPS 1.67 2.04 2.05 2.04 2.46 1.92 1.86 -6.92%
P/EPS 33.41 45.20 36.41 36.72 39.52 23.73 29.68 8.20%
EY 2.99 2.21 2.75 2.72 2.53 4.21 3.37 -7.65%
DY 4.83 0.00 3.90 4.05 3.66 4.58 0.00 -
P/NAPS 1.04 1.15 1.12 1.10 1.26 1.31 1.01 1.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 02/07/04 26/03/04 20/11/03 -
Price 1.46 1.55 1.50 1.32 1.43 1.62 1.35 -
P/RPS 1.69 2.04 2.00 1.82 2.14 2.37 2.05 -12.06%
P/EPS 33.64 45.20 35.46 32.75 34.46 29.34 32.85 1.59%
EY 2.97 2.21 2.82 3.05 2.90 3.41 3.04 -1.53%
DY 4.79 0.00 4.00 4.55 4.20 3.70 0.00 -
P/NAPS 1.05 1.15 1.09 0.99 1.10 1.62 1.12 -4.20%

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