[KPJ] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.76%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 782,706 624,682 559,644 480,438 157,962 143,536 115,510 37.54%
PBT 47,000 40,752 38,062 25,406 16,858 15,858 11,722 26.02%
Tax -14,224 -11,848 -5,170 -6,010 -5,416 -4,556 -2,494 33.64%
NP 32,776 28,904 32,892 19,396 11,442 11,302 9,228 23.50%
-
NP to SH 32,776 33,702 32,892 19,396 11,442 11,302 9,228 23.50%
-
Tax Rate 30.26% 29.07% 13.58% 23.66% 32.13% 28.73% 21.28% -
Total Cost 749,930 595,778 526,752 461,042 146,520 132,234 106,282 38.47%
-
Net Worth 401,927 291,574 269,408 225,712 147,344 140,194 104,667 25.12%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 44,238 24,126 19,128 - - - -
Div Payout % - 131.26% 73.35% 98.62% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 401,927 291,574 269,408 225,712 147,344 140,194 104,667 25.12%
NOSH 200,963 201,085 201,051 191,282 47,994 48,011 48,012 26.93%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.19% 4.63% 5.88% 4.04% 7.24% 7.87% 7.99% -
ROE 8.15% 11.56% 12.21% 8.59% 7.77% 8.06% 8.82% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 389.48 310.65 278.36 251.17 329.12 298.96 240.58 8.35%
EPS 16.30 16.76 16.36 10.14 23.84 23.54 19.22 -2.70%
DPS 0.00 22.00 12.00 10.00 0.00 0.00 0.00 -
NAPS 2.00 1.45 1.34 1.18 3.07 2.92 2.18 -1.42%
Adjusted Per Share Value based on latest NOSH - 191,330
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.29 13.80 12.36 10.61 3.49 3.17 2.55 37.55%
EPS 0.72 0.74 0.73 0.43 0.25 0.25 0.20 23.78%
DPS 0.00 0.98 0.53 0.42 0.00 0.00 0.00 -
NAPS 0.0888 0.0644 0.0595 0.0499 0.0326 0.031 0.0231 25.14%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.61 1.50 1.48 1.35 1.96 0.00 0.00 -
P/RPS 0.41 0.48 0.53 0.54 0.60 0.00 0.00 -
P/EPS 9.87 8.95 9.05 13.31 8.22 0.00 0.00 -
EY 10.13 11.17 11.05 7.51 12.16 0.00 0.00 -
DY 0.00 14.67 8.11 7.41 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 1.10 1.14 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 05/09/06 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 28/08/00 -
Price 2.02 1.62 1.32 1.26 1.95 0.00 0.00 -
P/RPS 0.52 0.52 0.47 0.50 0.59 0.00 0.00 -
P/EPS 12.39 9.67 8.07 12.43 8.18 0.00 0.00 -
EY 8.07 10.35 12.39 8.05 12.23 0.00 0.00 -
DY 0.00 13.58 9.09 7.94 0.00 0.00 0.00 -
P/NAPS 1.01 1.12 0.99 1.07 0.64 0.00 0.00 -

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