[KPJ] YoY 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- 21.49%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 199,860 162,683 145,575 121,052 42,081 36,601 30,402 36.84%
PBT 12,330 10,238 9,260 6,614 5,051 4,702 3,736 22.00%
Tax -3,576 -3,284 -1,162 -1,295 -1,502 -1,171 -871 26.52%
NP 8,754 6,954 8,098 5,319 3,549 3,531 2,865 20.45%
-
NP to SH 8,754 8,127 8,098 5,319 3,549 3,531 2,865 20.45%
-
Tax Rate 29.00% 32.08% 12.55% 19.58% 29.74% 24.90% 23.31% -
Total Cost 191,106 155,729 137,477 115,733 38,532 33,070 27,537 38.09%
-
Net Worth 402,299 291,686 269,263 225,770 147,434 140,088 104,618 25.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 22,127 12,056 9,566 - - - -
Div Payout % - 272.28% 148.88% 179.86% - - - -
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 402,299 291,686 269,263 225,770 147,434 140,088 104,618 25.15%
NOSH 201,149 201,163 200,942 191,330 48,024 47,975 47,989 26.96%
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 4.38% 4.27% 5.56% 4.39% 8.43% 9.65% 9.42% -
ROE 2.18% 2.79% 3.01% 2.36% 2.41% 2.52% 2.74% -
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 99.36 80.87 72.45 63.27 87.62 76.29 63.35 7.78%
EPS 4.35 4.04 4.03 2.78 7.39 7.36 5.96 -5.11%
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 4.58 3.73 3.33 2.77 0.96 0.84 0.70 36.74%
EPS 0.20 0.19 0.19 0.12 0.08 0.08 0.07 19.11%
DPS 0.00 0.51 0.28 0.22 0.00 0.00 0.00 -
NAPS 0.0921 0.0668 0.0617 0.0517 0.0338 0.0321 0.024 25.11%
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 1.62 1.85 2.04 2.13 2.24 0.00 0.00 -
P/EPS 36.99 37.13 36.72 48.56 26.52 0.00 0.00 -
EY 2.70 2.69 2.72 2.06 3.77 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 2.03 2.00 1.82 1.99 2.23 0.00 0.00 -
P/EPS 46.42 40.10 32.75 45.32 26.39 0.00 0.00 -
EY 2.15 2.49 3.05 2.21 3.79 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