[KPJ] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.45%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 304,726 256,875 191,493 149,658 134,247 119,167 36,900 42.12%
PBT 31,359 16,114 11,170 10,138 9,770 6,089 3,378 44.92%
Tax -7,768 -4,160 -3,536 -1,414 -1,423 -1,711 -1,206 36.36%
NP 23,591 11,954 7,634 8,724 8,347 4,378 2,172 48.76%
-
NP to SH 21,698 11,416 7,634 7,498 8,347 4,378 2,172 46.70%
-
Tax Rate 24.77% 25.82% 31.66% 13.95% 14.56% 28.10% 35.70% -
Total Cost 281,135 244,921 183,859 140,934 125,900 114,789 34,728 41.65%
-
Net Worth 517,699 455,000 438,746 240,143 261,472 221,767 144,799 23.63%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 12,093 12,067 9,558 - -
Div Payout % - - - 161.29% 144.58% 218.34% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 517,699 455,000 438,746 240,143 261,472 221,767 144,799 23.63%
NOSH 206,254 204,955 201,259 172,764 201,132 191,179 47,947 27.50%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.74% 4.65% 3.99% 5.83% 6.22% 3.67% 5.89% -
ROE 4.19% 2.51% 1.74% 3.12% 3.19% 1.97% 1.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 147.74 125.33 95.15 86.63 66.75 62.33 76.96 11.47%
EPS 10.52 5.57 3.80 4.34 4.15 2.29 4.53 15.06%
DPS 0.00 0.00 0.00 7.00 6.00 5.00 0.00 -
NAPS 2.51 2.22 2.18 1.39 1.30 1.16 3.02 -3.03%
Adjusted Per Share Value based on latest NOSH - 172,764
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 6.98 5.88 4.39 3.43 3.07 2.73 0.85 41.99%
EPS 0.50 0.26 0.17 0.17 0.19 0.10 0.05 46.72%
DPS 0.00 0.00 0.00 0.28 0.28 0.22 0.00 -
NAPS 0.1186 0.1042 0.1005 0.055 0.0599 0.0508 0.0332 23.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.20 2.64 1.59 1.45 1.64 1.18 2.25 -
P/RPS 2.17 2.11 1.67 1.67 2.46 1.89 2.92 -4.82%
P/EPS 30.42 47.40 41.92 33.41 39.52 51.53 49.67 -7.83%
EY 3.29 2.11 2.39 2.99 2.53 1.94 2.01 8.55%
DY 0.00 0.00 0.00 4.83 3.66 4.24 0.00 -
P/NAPS 1.27 1.19 0.73 1.04 1.26 1.02 0.75 9.16%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 -
Price 3.50 3.40 1.56 1.46 1.43 1.18 2.22 -
P/RPS 2.37 2.71 1.64 1.69 2.14 1.89 2.88 -3.19%
P/EPS 33.27 61.04 41.13 33.64 34.46 51.53 49.01 -6.24%
EY 3.01 1.64 2.43 2.97 2.90 1.94 2.04 6.69%
DY 0.00 0.00 0.00 4.79 4.20 4.24 0.00 -
P/NAPS 1.39 1.53 0.72 1.05 1.10 1.02 0.74 11.06%

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