[KPJ] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 55.2%
YoY- 124.63%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 218,191 169,005 150,528 132,061 42,640 37,777 32,790 37.12%
PBT 19,433 12,138 8,309 7,402 4,947 4,770 4,929 25.67%
Tax -6,755 -3,849 186 853 -1,272 -1,095 -1,666 26.26%
NP 12,678 8,289 8,495 8,255 3,675 3,675 3,263 25.37%
-
NP to SH 12,748 8,597 8,495 8,255 3,675 3,675 3,263 25.48%
-
Tax Rate 34.76% 31.71% -2.24% -11.52% 25.71% 22.96% 33.80% -
Total Cost 205,513 160,716 142,033 123,806 38,965 34,102 29,527 38.15%
-
Net Worth 402,324 297,279 277,141 243,030 150,125 142,969 107,966 24.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 22,095 12,049 - - - - -
Div Payout % - 257.01% 141.84% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 402,324 297,279 277,141 243,030 150,125 142,969 107,966 24.50%
NOSH 201,162 200,864 200,827 200,851 47,963 47,976 47,985 26.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.81% 4.90% 5.64% 6.25% 8.62% 9.73% 9.95% -
ROE 3.17% 2.89% 3.07% 3.40% 2.45% 2.57% 3.02% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 108.47 84.14 74.95 65.75 88.90 78.74 68.33 8.00%
EPS 6.29 4.28 4.23 4.11 7.66 7.66 6.80 -1.29%
DPS 0.00 11.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.48 1.38 1.21 3.13 2.98 2.25 -1.94%
Adjusted Per Share Value based on latest NOSH - 200,851
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.00 3.87 3.45 3.02 0.98 0.87 0.75 37.16%
EPS 0.29 0.20 0.19 0.19 0.08 0.08 0.07 26.71%
DPS 0.00 0.51 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0681 0.0635 0.0557 0.0344 0.0327 0.0247 24.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.91 1.55 1.54 1.22 1.12 0.00 0.00 -
P/RPS 1.76 1.84 2.05 1.86 1.26 0.00 0.00 -
P/EPS 30.14 36.21 36.41 29.68 14.62 0.00 0.00 -
EY 3.32 2.76 2.75 3.37 6.84 0.00 0.00 -
DY 0.00 7.10 3.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 1.12 1.01 0.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 29/11/01 28/11/00 -
Price 1.94 1.49 1.50 1.35 1.09 0.00 0.00 -
P/RPS 1.79 1.77 2.00 2.05 1.23 0.00 0.00 -
P/EPS 30.61 34.81 35.46 32.85 14.23 0.00 0.00 -
EY 3.27 2.87 2.82 3.04 7.03 0.00 0.00 -
DY 0.00 7.38 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 1.09 1.12 0.35 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