[KPJ] QoQ 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- 8.75%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
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 178,297 169,005 162,683 149,658 153,047 150,528 145,575 14.43%
PBT 9,787 12,138 10,238 10,138 13,306 8,309 9,260 3.74%
Tax -3,787 -3,849 -3,284 -1,414 -6,411 186 -1,162 119.34%
NP 6,000 8,289 6,954 8,724 6,895 8,495 8,098 -18.07%
-
NP to SH 7,209 8,597 8,127 7,498 6,895 8,495 8,098 -7.43%
-
Tax Rate 38.69% 31.71% 32.08% 13.95% 48.18% -2.24% 12.55% -
Total Cost 172,297 160,716 155,729 140,934 146,152 142,033 137,477 16.19%
-
Net Worth 401,967 297,279 291,686 240,143 271,416 277,141 269,263 30.52%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,108 22,095 22,127 12,093 - 12,049 12,056 49.65%
Div Payout % 306.67% 257.01% 272.28% 161.29% - 141.84% 148.88% -
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 401,967 297,279 291,686 240,143 271,416 277,141 269,263 30.52%
NOSH 200,983 200,864 201,163 172,764 201,049 200,827 200,942 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 3.37% 4.90% 4.27% 5.83% 4.51% 5.64% 5.56% -
ROE 1.79% 2.89% 2.79% 3.12% 2.54% 3.07% 3.01% -
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 88.71 84.14 80.87 86.63 76.12 74.95 72.45 14.40%
EPS 3.59 4.28 4.04 4.34 3.43 4.23 4.03 -7.39%
DPS 11.00 11.00 11.00 7.00 0.00 6.00 6.00 49.62%
NAPS 2.00 1.48 1.45 1.39 1.35 1.38 1.34 30.50%
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 4.08 3.87 3.73 3.43 3.50 3.45 3.33 14.45%
EPS 0.17 0.20 0.19 0.17 0.16 0.19 0.19 -7.12%
DPS 0.51 0.51 0.51 0.28 0.00 0.28 0.28 48.98%
NAPS 0.0921 0.0681 0.0668 0.055 0.0622 0.0635 0.0617 30.51%
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 1.70 1.84 1.85 1.67 2.04 2.05 2.04 -11.41%
P/EPS 42.10 36.21 37.13 33.41 45.20 36.41 36.72 9.51%
EY 2.38 2.76 2.69 2.99 2.21 2.75 2.72 -8.49%
DY 7.28 7.10 7.33 4.83 0.00 3.90 4.05 47.67%
P/NAPS 0.76 1.05 1.03 1.04 1.15 1.12 1.10 -21.79%
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 1.84 1.77 2.00 1.69 2.04 2.00 1.82 0.72%
P/EPS 45.44 34.81 40.10 33.64 45.20 35.46 32.75 24.32%
EY 2.20 2.87 2.49 2.97 2.21 2.82 3.05 -19.52%
DY 6.75 7.38 6.79 4.79 0.00 4.00 4.55 29.98%
P/NAPS 0.82 1.01 1.12 1.05 1.15 1.09 0.99 -11.77%

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