[KPJ] YoY TTM 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- 10.33%
YoY- 58.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 738,655 615,916 549,124 377,036 155,715 138,128 114,014 36.51%
PBT 45,425 41,991 38,317 26,601 18,030 17,363 14,570 20.85%
Tax -14,748 -10,923 -2,525 -7,703 -6,081 -6,762 -1,332 49.26%
NP 30,677 31,068 35,792 18,898 11,949 10,601 13,238 15.02%
-
NP to SH 32,194 32,241 35,336 18,898 11,948 10,601 13,238 15.95%
-
Tax Rate 32.47% 26.01% 6.59% 28.96% 33.73% 38.94% 9.14% -
Total Cost 707,978 584,848 513,332 358,138 143,766 127,527 100,776 38.37%
-
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 44,203 35,949 46,221 19,125 2,399 2,400 2,399 62.48%
Div Payout % 137.30% 111.50% 130.81% 101.20% 20.08% 22.65% 18.13% -
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 4.15% 5.04% 6.52% 5.01% 7.67% 7.67% 11.61% -
ROE 8.00% 11.05% 13.12% 8.37% 8.10% 7.57% 12.65% -
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 367.22 306.18 273.27 197.06 324.24 287.91 237.58 7.52%
EPS 16.00 16.03 17.59 9.88 24.88 22.10 27.58 -8.67%
DPS 22.00 17.87 23.00 10.00 5.00 5.00 5.00 27.99%
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 16.32 13.61 12.13 8.33 3.44 3.05 2.52 36.50%
EPS 0.71 0.71 0.78 0.42 0.26 0.23 0.29 16.08%
DPS 0.98 0.79 1.02 0.42 0.05 0.05 0.05 64.16%
NAPS 0.0889 0.0644 0.0595 0.0499 0.0326 0.0309 0.0231 25.17%
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 0.44 0.49 0.54 0.69 0.60 0.00 0.00 -
P/EPS 10.06 9.36 8.42 13.67 7.88 0.00 0.00 -
EY 9.94 10.68 11.88 7.32 12.69 0.00 0.00 -
DY 13.66 11.91 15.54 7.40 2.55 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 0.55 0.53 0.48 0.64 0.60 0.00 0.00 -
P/EPS 12.62 10.11 7.51 12.76 7.84 0.00 0.00 -
EY 7.92 9.89 13.32 7.84 12.76 0.00 0.00 -
DY 10.89 11.03 17.42 7.93 2.56 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