[KPJ] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 61.77%
YoY- 94.63%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 831,455 659,643 583,397 509,521 215,798 147,503 125,115 37.09%
PBT 60,060 42,301 40,646 31,990 22,326 17,532 15,211 25.70%
Tax -18,939 -13,560 -8,810 -2,947 -7,404 -5,609 -4,663 26.29%
NP 41,121 28,741 31,836 29,043 14,922 11,923 10,548 25.44%
-
NP to SH 40,962 32,657 31,836 29,043 14,922 11,923 10,548 25.35%
-
Tax Rate 31.53% 32.06% 21.67% 9.21% 33.16% 31.99% 30.66% -
Total Cost 790,334 630,902 551,561 480,478 200,876 135,580 114,567 37.95%
-
Net Worth 437,799 410,048 377,863 251,060 86,271 143,517 140,175 20.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 28,245 22,110 14,069 11,677 3,594 4,799 4,800 34.34%
Div Payout % 68.95% 67.71% 44.19% 40.21% 24.09% 40.26% 45.51% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 437,799 410,048 377,863 251,060 86,271 143,517 140,175 20.89%
NOSH 201,750 201,004 200,991 194,620 71,892 47,999 48,005 27.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.95% 4.36% 5.46% 5.70% 6.91% 8.08% 8.43% -
ROE 9.36% 7.96% 8.43% 11.57% 17.30% 8.31% 7.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 412.12 328.17 290.26 261.80 300.17 307.30 260.63 7.93%
EPS 20.30 16.25 15.84 14.87 20.53 24.84 21.98 -1.31%
DPS 14.00 11.00 7.00 6.00 5.00 10.00 10.00 5.76%
NAPS 2.17 2.04 1.88 1.29 1.20 2.99 2.92 -4.82%
Adjusted Per Share Value based on latest NOSH - 200,905
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.04 15.11 13.36 11.67 4.94 3.38 2.87 37.05%
EPS 0.94 0.75 0.73 0.67 0.34 0.27 0.24 25.53%
DPS 0.65 0.51 0.32 0.27 0.08 0.11 0.11 34.43%
NAPS 0.1003 0.0939 0.0865 0.0575 0.0198 0.0329 0.0321 20.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 2.00 1.51 1.55 1.31 1.09 0.00 0.00 -
P/RPS 0.49 0.46 0.53 0.50 0.36 0.00 0.00 -
P/EPS 9.85 9.29 9.79 8.78 5.25 0.00 0.00 -
EY 10.15 10.76 10.22 11.39 19.04 0.00 0.00 -
DY 7.00 7.28 4.52 4.58 4.59 0.00 0.00 -
P/NAPS 0.92 0.74 0.82 1.02 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 03/03/06 25/02/05 26/03/04 28/02/03 10/04/02 28/02/01 -
Price 2.10 1.63 1.55 1.62 1.16 2.25 0.00 -
P/RPS 0.51 0.50 0.53 0.62 0.39 0.73 0.00 -
P/EPS 10.34 10.03 9.79 10.86 5.59 9.06 0.00 -
EY 9.67 9.97 10.22 9.21 17.89 11.04 0.00 -
DY 6.67 6.75 4.52 3.70 4.31 4.44 0.00 -
P/NAPS 0.97 0.80 0.82 1.26 0.97 0.75 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