[KPJ] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.9%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 287,223 218,191 169,005 150,528 132,061 42,640 37,777 40.20%
PBT 26,792 19,433 12,138 8,309 7,402 4,947 4,770 33.30%
Tax -6,445 -6,755 -3,849 186 853 -1,272 -1,095 34.35%
NP 20,347 12,678 8,289 8,495 8,255 3,675 3,675 32.98%
-
NP to SH 18,642 12,748 8,597 8,495 8,255 3,675 3,675 31.06%
-
Tax Rate 24.06% 34.76% 31.71% -2.24% -11.52% 25.71% 22.96% -
Total Cost 266,876 205,513 160,716 142,033 123,806 38,965 34,102 40.88%
-
Net Worth 490,905 402,324 297,279 277,141 243,030 150,125 142,969 22.81%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 22,095 12,049 - - - -
Div Payout % - - 257.01% 141.84% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 490,905 402,324 297,279 277,141 243,030 150,125 142,969 22.81%
NOSH 207,133 201,162 200,864 200,827 200,851 47,963 47,976 27.59%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.08% 5.81% 4.90% 5.64% 6.25% 8.62% 9.73% -
ROE 3.80% 3.17% 2.89% 3.07% 3.40% 2.45% 2.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 138.67 108.47 84.14 74.95 65.75 88.90 78.74 9.88%
EPS 9.00 6.29 4.28 4.23 4.11 7.66 7.66 2.72%
DPS 0.00 0.00 11.00 6.00 0.00 0.00 0.00 -
NAPS 2.37 2.00 1.48 1.38 1.21 3.13 2.98 -3.74%
Adjusted Per Share Value based on latest NOSH - 200,827
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.35 4.82 3.73 3.33 2.92 0.94 0.83 40.35%
EPS 0.41 0.28 0.19 0.19 0.18 0.08 0.08 31.28%
DPS 0.00 0.00 0.49 0.27 0.00 0.00 0.00 -
NAPS 0.1084 0.0889 0.0657 0.0612 0.0537 0.0332 0.0316 22.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 3.18 1.91 1.55 1.54 1.22 1.12 0.00 -
P/RPS 2.29 1.76 1.84 2.05 1.86 1.26 0.00 -
P/EPS 35.33 30.14 36.21 36.41 29.68 14.62 0.00 -
EY 2.83 3.32 2.76 2.75 3.37 6.84 0.00 -
DY 0.00 0.00 7.10 3.90 0.00 0.00 0.00 -
P/NAPS 1.34 0.96 1.05 1.12 1.01 0.36 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 29/11/01 -
Price 3.42 1.94 1.49 1.50 1.35 1.09 0.00 -
P/RPS 2.47 1.79 1.77 2.00 2.05 1.23 0.00 -
P/EPS 38.00 30.61 34.81 35.46 32.85 14.23 0.00 -
EY 2.63 3.27 2.87 2.82 3.04 7.03 0.00 -
DY 0.00 0.00 7.38 4.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.97 1.01 1.09 1.12 0.35 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