[KPJ] YoY TTM 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- 0.68%
YoY- 51.53%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,025,343 787,841 634,393 567,591 466,457 160,578 143,115 38.82%
PBT 81,303 52,720 45,820 39,224 29,056 18,207 17,204 29.52%
Tax -22,337 -17,654 -14,958 -3,192 -5,578 -6,214 -6,235 23.68%
NP 58,966 35,066 30,862 36,032 23,478 11,993 10,969 32.33%
-
NP to SH 56,213 36,345 32,343 35,576 23,478 11,992 10,969 31.28%
-
Tax Rate 27.47% 33.49% 32.65% 8.14% 19.20% 34.13% 36.24% -
Total Cost 966,377 752,775 603,531 531,559 442,979 148,585 132,146 39.29%
-
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 28,270 22,108 58,044 36,178 29,168 2,399 2,400 50.81%
Div Payout % 50.29% 60.83% 179.46% 101.69% 124.24% 20.01% 21.89% -
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 5.75% 4.45% 4.86% 6.35% 5.03% 7.47% 7.66% -
ROE 11.45% 9.03% 10.88% 12.84% 9.66% 7.99% 7.67% -
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 495.02 391.64 315.83 282.63 232.24 334.79 298.30 8.80%
EPS 27.14 18.07 16.10 17.71 11.69 25.00 22.86 2.90%
DPS 13.65 11.00 28.90 18.00 14.52 5.00 5.00 18.21%
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 22.65 17.40 14.01 12.54 10.30 3.55 3.16 38.83%
EPS 1.24 0.80 0.71 0.79 0.52 0.26 0.24 31.46%
DPS 0.62 0.49 1.28 0.80 0.64 0.05 0.05 52.10%
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 0.64 0.49 0.49 0.54 0.53 0.33 0.00 -
P/EPS 11.72 10.57 9.63 8.69 10.44 4.48 0.00 -
EY 8.53 9.46 10.39 11.50 9.58 22.32 0.00 -
DY 4.29 5.76 18.64 11.69 11.90 4.46 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 0.69 0.50 0.47 0.53 0.58 0.33 0.00 -
P/EPS 12.60 10.74 9.25 8.47 11.55 4.36 0.00 -
EY 7.94 9.31 10.81 11.81 8.66 22.94 0.00 -
DY 3.99 5.67 19.39 12.00 10.76 4.59 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