[KPJ] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.8%
YoY- 8.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 634,393 615,916 598,808 583,397 567,591 549,124 524,601 13.49%
PBT 45,820 41,991 41,013 40,645 39,224 38,317 35,671 18.14%
Tax -14,958 -10,923 -8,801 -8,810 -3,192 -2,525 -2,658 216.05%
NP 30,862 31,068 32,212 31,835 36,032 35,792 33,013 -4.38%
-
NP to SH 32,343 32,241 32,212 31,379 35,576 35,336 32,557 -0.43%
-
Tax Rate 32.65% 26.01% 21.46% 21.68% 8.14% 6.59% 7.45% -
Total Cost 603,531 584,848 566,596 551,562 531,559 513,332 491,588 14.64%
-
Net Worth 297,279 291,686 240,143 271,416 277,141 269,263 261,472 8.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 58,044 35,949 25,877 24,124 36,178 46,221 43,731 20.75%
Div Payout % 179.46% 111.50% 80.34% 76.88% 101.69% 130.81% 134.32% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 297,279 291,686 240,143 271,416 277,141 269,263 261,472 8.92%
NOSH 200,864 201,163 172,764 201,049 200,827 200,942 201,132 -0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.86% 5.04% 5.38% 5.46% 6.35% 6.52% 6.29% -
ROE 10.88% 11.05% 13.41% 11.56% 12.84% 13.12% 12.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 315.83 306.18 346.60 290.18 282.63 273.27 260.82 13.59%
EPS 16.10 16.03 18.64 15.61 17.71 17.59 16.19 -0.37%
DPS 28.90 17.87 14.98 12.00 18.00 23.00 21.74 20.87%
NAPS 1.48 1.45 1.39 1.35 1.38 1.34 1.30 9.02%
Adjusted Per Share Value based on latest NOSH - 201,049
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.01 13.61 13.23 12.89 12.54 12.13 11.59 13.46%
EPS 0.71 0.71 0.71 0.69 0.79 0.78 0.72 -0.92%
DPS 1.28 0.79 0.57 0.53 0.80 1.02 0.97 20.28%
NAPS 0.0657 0.0644 0.0531 0.06 0.0612 0.0595 0.0578 8.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.55 1.50 1.45 1.55 1.54 1.48 1.64 -
P/RPS 0.49 0.49 0.42 0.53 0.54 0.54 0.63 -15.41%
P/EPS 9.63 9.36 7.78 9.93 8.69 8.42 10.13 -3.31%
EY 10.39 10.68 12.86 10.07 11.50 11.88 9.87 3.47%
DY 18.64 11.91 10.33 7.74 11.69 15.54 13.26 25.46%
P/NAPS 1.05 1.03 1.04 1.15 1.12 1.10 1.26 -11.43%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 26/11/04 26/08/04 02/07/04 -
Price 1.49 1.62 1.46 1.55 1.50 1.32 1.43 -
P/RPS 0.47 0.53 0.42 0.53 0.53 0.48 0.55 -9.94%
P/EPS 9.25 10.11 7.83 9.93 8.47 7.51 8.83 3.14%
EY 10.81 9.89 12.77 10.07 11.81 13.32 11.32 -3.02%
DY 19.39 11.03 10.26 7.74 12.00 17.42 15.20 17.60%
P/NAPS 1.01 1.12 1.05 1.15 1.09 0.99 1.10 -5.52%

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