[KPJ] YoY Annualized 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- 23.41%
YoY- 91.07%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 812,725 641,794 573,800 496,373 162,161 144,726 120,726 37.39%
PBT 57,244 43,352 36,453 26,806 17,833 16,932 14,386 25.86%
Tax -17,398 -13,030 -3,198 -2,869 -5,305 -4,497 -3,885 28.37%
NP 39,845 30,321 33,254 23,937 12,528 12,434 10,501 24.87%
-
NP to SH 38,848 33,930 33,254 23,937 12,528 12,434 10,501 24.35%
-
Tax Rate 30.39% 30.06% 8.77% 10.70% 29.75% 26.56% 27.01% -
Total Cost 772,880 611,473 540,545 472,436 149,633 132,292 110,225 38.32%
-
Net Worth 402,350 297,496 277,345 243,260 150,278 143,033 108,002 24.49%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 29,481 16,078 13,402 3,200 - - -
Div Payout % - 86.89% 48.35% 55.99% 25.55% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 402,350 297,496 277,345 243,260 150,278 143,033 108,002 24.49%
NOSH 201,175 201,011 200,975 201,041 48,012 47,997 48,001 26.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.90% 4.72% 5.80% 4.82% 7.73% 8.59% 8.70% -
ROE 9.66% 11.41% 11.99% 9.84% 8.34% 8.69% 9.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 403.99 319.28 285.51 246.90 337.75 301.53 251.51 8.21%
EPS 19.16 16.88 16.55 11.91 26.09 25.91 21.88 -2.18%
DPS 0.00 14.67 8.00 6.67 6.67 0.00 0.00 -
NAPS 2.00 1.48 1.38 1.21 3.13 2.98 2.25 -1.94%
Adjusted Per Share Value based on latest NOSH - 200,851
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.95 14.18 12.68 10.97 3.58 3.20 2.67 37.36%
EPS 0.86 0.75 0.73 0.53 0.28 0.27 0.23 24.57%
DPS 0.00 0.65 0.36 0.30 0.07 0.00 0.00 -
NAPS 0.0889 0.0657 0.0613 0.0537 0.0332 0.0316 0.0239 24.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.91 1.55 1.54 1.22 1.12 0.00 0.00 -
P/RPS 0.47 0.49 0.54 0.49 0.33 0.00 0.00 -
P/EPS 9.89 9.18 9.31 10.25 4.29 0.00 0.00 -
EY 10.11 10.89 10.74 9.76 23.30 0.00 0.00 -
DY 0.00 9.46 5.19 5.46 5.95 0.00 0.00 -
P/NAPS 0.96 1.05 1.12 1.01 0.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 29/11/01 28/11/00 -
Price 1.94 1.49 1.50 1.35 1.09 0.00 0.00 -
P/RPS 0.48 0.47 0.53 0.55 0.32 0.00 0.00 -
P/EPS 10.05 8.83 9.07 11.34 4.18 0.00 0.00 -
EY 9.95 11.33 11.03 8.82 23.94 0.00 0.00 -
DY 0.00 9.84 5.33 4.94 6.12 0.00 0.00 -
P/NAPS 0.97 1.01 1.09 1.12 0.35 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