[KPJ] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 97.03%
YoY- 69.58%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 516,209 391,353 312,341 279,822 240,219 78,981 71,768 38.91%
PBT 37,384 23,500 20,376 19,031 12,703 8,429 7,929 29.47%
Tax -10,002 -7,112 -5,924 -2,585 -3,005 -2,708 -2,278 27.94%
NP 27,382 16,388 14,452 16,446 9,698 5,721 5,651 30.06%
-
NP to SH 25,745 16,388 16,851 16,446 9,698 5,721 5,651 28.73%
-
Tax Rate 26.75% 30.26% 29.07% 13.58% 23.66% 32.13% 28.73% -
Total Cost 488,827 374,965 297,889 263,376 230,521 73,260 66,117 39.55%
-
Net Worth 472,026 401,927 291,574 269,408 225,712 147,344 140,194 22.41%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 22,119 12,063 9,564 - - -
Div Payout % - - 131.26% 73.35% 98.62% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 472,026 401,927 291,574 269,408 225,712 147,344 140,194 22.41%
NOSH 206,124 200,963 201,085 201,051 191,282 47,994 48,011 27.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.30% 4.19% 4.63% 5.88% 4.04% 7.24% 7.87% -
ROE 5.45% 4.08% 5.78% 6.10% 4.30% 3.88% 4.03% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 250.44 194.74 155.33 139.18 125.58 164.56 149.48 8.97%
EPS 12.49 8.15 8.38 8.18 5.07 11.92 11.77 0.99%
DPS 0.00 0.00 11.00 6.00 5.00 0.00 0.00 -
NAPS 2.29 2.00 1.45 1.34 1.18 3.07 2.92 -3.96%
Adjusted Per Share Value based on latest NOSH - 200,942
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.82 8.96 7.15 6.41 5.50 1.81 1.64 38.96%
EPS 0.59 0.38 0.39 0.38 0.22 0.13 0.13 28.65%
DPS 0.00 0.00 0.51 0.28 0.22 0.00 0.00 -
NAPS 0.1081 0.092 0.0668 0.0617 0.0517 0.0337 0.0321 22.41%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 3.50 1.61 1.50 1.48 1.35 1.96 0.00 -
P/RPS 1.40 0.83 0.97 1.06 1.07 1.19 0.00 -
P/EPS 28.02 19.74 17.90 18.09 26.63 16.44 0.00 -
EY 3.57 5.07 5.59 5.53 3.76 6.08 0.00 -
DY 0.00 0.00 7.33 4.05 3.70 0.00 0.00 -
P/NAPS 1.53 0.81 1.03 1.10 1.14 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 05/09/06 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 -
Price 3.20 2.02 1.62 1.32 1.26 1.95 0.00 -
P/RPS 1.28 1.04 1.04 0.95 1.00 1.18 0.00 -
P/EPS 25.62 24.77 19.33 16.14 24.85 16.36 0.00 -
EY 3.90 4.04 5.17 6.20 4.02 6.11 0.00 -
DY 0.00 0.00 6.79 4.55 3.97 0.00 0.00 -
P/NAPS 1.40 1.01 1.12 0.99 1.07 0.64 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