[KPJ] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 14.78%
YoY- 43.57%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 701,478 598,808 524,601 298,065 150,235 131,929 109,813 36.19%
PBT 43,333 41,013 35,671 25,037 17,682 16,397 14,042 20.65%
Tax -14,456 -8,801 -2,658 -7,909 -5,751 -6,462 -485 76.03%
NP 28,877 32,212 33,013 17,128 11,931 9,935 13,557 13.42%
-
NP to SH 31,567 32,212 32,557 17,128 11,930 9,935 13,557 15.11%
-
Tax Rate 33.36% 21.46% 7.45% 31.59% 32.52% 39.41% 3.45% -
Total Cost 672,601 566,596 491,588 280,937 138,304 121,994 96,256 38.24%
-
Net Worth 438,746 240,143 261,472 221,767 144,799 136,696 102,825 27.34%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 66,331 25,877 43,731 9,558 2,399 2,400 2,399 73.84%
Div Payout % 210.13% 80.34% 134.32% 55.81% 20.11% 24.17% 17.70% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 438,746 240,143 261,472 221,767 144,799 136,696 102,825 27.34%
NOSH 201,259 172,764 201,132 191,179 47,947 47,963 48,049 26.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.12% 5.38% 6.29% 5.75% 7.94% 7.53% 12.35% -
ROE 7.19% 13.41% 12.45% 7.72% 8.24% 7.27% 13.18% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 348.54 346.60 260.82 155.91 313.34 275.06 228.54 7.28%
EPS 15.68 18.64 16.19 8.96 24.88 20.71 28.21 -9.32%
DPS 33.00 14.98 21.74 5.00 5.00 5.00 5.00 36.93%
NAPS 2.18 1.39 1.30 1.16 3.02 2.85 2.14 0.30%
Adjusted Per Share Value based on latest NOSH - 191,179
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.06 13.71 12.01 6.83 3.44 3.02 2.51 36.23%
EPS 0.72 0.74 0.75 0.39 0.27 0.23 0.31 15.07%
DPS 1.52 0.59 1.00 0.22 0.05 0.05 0.05 76.61%
NAPS 0.1005 0.055 0.0599 0.0508 0.0332 0.0313 0.0235 27.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 1.59 1.45 1.64 1.18 2.25 0.00 0.00 -
P/RPS 0.46 0.42 0.63 0.76 0.72 0.00 0.00 -
P/EPS 10.14 7.78 10.13 13.17 9.04 0.00 0.00 -
EY 9.86 12.86 9.87 7.59 11.06 0.00 0.00 -
DY 20.75 10.33 13.26 4.24 2.22 0.00 0.00 -
P/NAPS 0.73 1.04 1.26 1.02 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 01/06/06 27/05/05 02/07/04 28/05/03 28/05/02 31/05/01 - -
Price 1.56 1.46 1.43 1.18 2.22 0.00 0.00 -
P/RPS 0.45 0.42 0.55 0.76 0.71 0.00 0.00 -
P/EPS 9.95 7.83 8.83 13.17 8.92 0.00 0.00 -
EY 10.05 12.77 11.32 7.59 11.21 0.00 0.00 -
DY 21.15 10.26 15.20 4.24 2.25 0.00 0.00 -
P/NAPS 0.72 1.05 1.10 1.02 0.74 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