[KPJ] YoY Annualized Quarter 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- -4.27%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,108,024 831,455 659,643 583,397 509,521 215,798 147,503 39.92%
PBT 85,255 60,060 42,301 40,646 31,990 22,326 17,532 30.14%
Tax -7,464 -18,939 -13,560 -8,810 -2,947 -7,404 -5,609 4.87%
NP 77,791 41,121 28,741 31,836 29,043 14,922 11,923 36.67%
-
NP to SH 74,237 40,962 32,657 31,836 29,043 14,922 11,923 35.61%
-
Tax Rate 8.75% 31.53% 32.06% 21.67% 9.21% 33.16% 31.99% -
Total Cost 1,030,233 790,334 630,902 551,561 480,478 200,876 135,580 40.19%
-
Net Worth 504,893 437,799 410,048 377,863 251,060 86,271 143,517 23.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 41,215 28,245 22,110 14,069 11,677 3,594 4,799 43.08%
Div Payout % 55.52% 68.95% 67.71% 44.19% 40.21% 24.09% 40.26% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 504,893 437,799 410,048 377,863 251,060 86,271 143,517 23.31%
NOSH 206,078 201,750 201,004 200,991 194,620 71,892 47,999 27.47%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.02% 4.95% 4.36% 5.46% 5.70% 6.91% 8.08% -
ROE 14.70% 9.36% 7.96% 8.43% 11.57% 17.30% 8.31% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 537.67 412.12 328.17 290.26 261.80 300.17 307.30 9.76%
EPS 36.02 20.30 16.25 15.84 14.87 20.53 24.84 6.38%
DPS 20.00 14.00 11.00 7.00 6.00 5.00 10.00 12.24%
NAPS 2.45 2.17 2.04 1.88 1.29 1.20 2.99 -3.26%
Adjusted Per Share Value based on latest NOSH - 201,049
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 25.37 19.04 15.11 13.36 11.67 4.94 3.38 39.90%
EPS 1.70 0.94 0.75 0.73 0.67 0.34 0.27 35.86%
DPS 0.94 0.65 0.51 0.32 0.27 0.08 0.11 42.96%
NAPS 0.1156 0.1003 0.0939 0.0865 0.0575 0.0198 0.0329 23.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 3.46 2.00 1.51 1.55 1.31 1.09 0.00 -
P/RPS 0.64 0.49 0.46 0.53 0.50 0.36 0.00 -
P/EPS 9.60 9.85 9.29 9.79 8.78 5.25 0.00 -
EY 10.41 10.15 10.76 10.22 11.39 19.04 0.00 -
DY 5.78 7.00 7.28 4.52 4.58 4.59 0.00 -
P/NAPS 1.41 0.92 0.74 0.82 1.02 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 03/03/06 25/02/05 26/03/04 28/02/03 10/04/02 -
Price 3.18 2.10 1.63 1.55 1.62 1.16 2.25 -
P/RPS 0.59 0.51 0.50 0.53 0.62 0.39 0.73 -3.48%
P/EPS 8.83 10.34 10.03 9.79 10.86 5.59 9.06 -0.42%
EY 11.33 9.67 9.97 10.22 9.21 17.89 11.04 0.43%
DY 6.29 6.67 6.75 4.52 3.70 4.31 4.44 5.97%
P/NAPS 1.30 0.97 0.80 0.82 1.26 0.97 0.75 9.59%

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