[KPJ] YoY Cumulative 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- 121.52%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 391,353 312,341 279,822 240,219 78,981 71,768 57,755 37.54%
PBT 23,500 20,376 19,031 12,703 8,429 7,929 5,861 26.02%
Tax -7,112 -5,924 -2,585 -3,005 -2,708 -2,278 -1,247 33.64%
NP 16,388 14,452 16,446 9,698 5,721 5,651 4,614 23.50%
-
NP to SH 16,388 16,851 16,446 9,698 5,721 5,651 4,614 23.50%
-
Tax Rate 30.26% 29.07% 13.58% 23.66% 32.13% 28.73% 21.28% -
Total Cost 374,965 297,889 263,376 230,521 73,260 66,117 53,141 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 - 22,119 12,063 9,564 - - - -
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 4.08% 5.78% 6.10% 4.30% 3.88% 4.03% 4.41% -
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 194.74 155.33 139.18 125.58 164.56 149.48 120.29 8.35%
EPS 8.15 8.38 8.18 5.07 11.92 11.77 9.61 -2.70%
DPS 0.00 11.00 6.00 5.00 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 8.96 7.15 6.41 5.50 1.81 1.64 1.32 37.58%
EPS 0.38 0.39 0.38 0.22 0.13 0.13 0.11 22.93%
DPS 0.00 0.51 0.28 0.22 0.00 0.00 0.00 -
NAPS 0.092 0.0668 0.0617 0.0517 0.0337 0.0321 0.024 25.08%
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 0.83 0.97 1.06 1.07 1.19 0.00 0.00 -
P/EPS 19.74 17.90 18.09 26.63 16.44 0.00 0.00 -
EY 5.07 5.59 5.53 3.76 6.08 0.00 0.00 -
DY 0.00 7.33 4.05 3.70 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 1.04 1.04 0.95 1.00 1.18 0.00 0.00 -
P/EPS 24.77 19.33 16.14 24.85 16.36 0.00 0.00 -
EY 4.04 5.17 6.20 4.02 6.11 0.00 0.00 -
DY 0.00 6.79 4.55 3.97 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