[KPJ] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.34%
YoY- -2.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,027,500 831,455 812,725 782,706 765,972 659,643 641,794 36.89%
PBT 64,456 60,060 57,244 47,000 44,680 42,301 43,352 30.29%
Tax -16,640 -18,939 -17,398 -14,224 -14,144 -13,560 -13,030 17.72%
NP 47,816 41,121 39,845 32,776 30,536 28,741 30,321 35.52%
-
NP to SH 45,664 40,962 38,848 32,776 30,536 32,657 33,930 21.91%
-
Tax Rate 25.82% 31.53% 30.39% 30.26% 31.66% 32.06% 30.06% -
Total Cost 979,684 790,334 772,880 749,930 735,436 630,902 611,473 36.96%
-
Net Worth 455,000 437,799 402,350 401,927 438,746 410,048 297,496 32.77%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 28,245 - - - 22,110 29,481 -
Div Payout % - 68.95% - - - 67.71% 86.89% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 455,000 437,799 402,350 401,927 438,746 410,048 297,496 32.77%
NOSH 204,955 201,750 201,175 200,963 201,259 201,004 201,011 1.30%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.65% 4.95% 4.90% 4.19% 3.99% 4.36% 4.72% -
ROE 10.04% 9.36% 9.66% 8.15% 6.96% 7.96% 11.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 501.33 412.12 403.99 389.48 380.59 328.17 319.28 35.13%
EPS 22.28 20.30 19.16 16.30 15.20 16.25 16.88 20.34%
DPS 0.00 14.00 0.00 0.00 0.00 11.00 14.67 -
NAPS 2.22 2.17 2.00 2.00 2.18 2.04 1.48 31.06%
Adjusted Per Share Value based on latest NOSH - 201,149
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.70 18.37 17.95 17.29 16.92 14.57 14.18 36.88%
EPS 1.01 0.90 0.86 0.72 0.67 0.72 0.75 21.96%
DPS 0.00 0.62 0.00 0.00 0.00 0.49 0.65 -
NAPS 0.1005 0.0967 0.0889 0.0888 0.0969 0.0906 0.0657 32.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.64 2.00 1.91 1.61 1.59 1.51 1.55 -
P/RPS 0.53 0.49 0.47 0.41 0.42 0.46 0.49 5.37%
P/EPS 11.85 9.85 9.89 9.87 10.48 9.29 9.18 18.57%
EY 8.44 10.15 10.11 10.13 9.54 10.76 10.89 -15.63%
DY 0.00 7.00 0.00 0.00 0.00 7.28 9.46 -
P/NAPS 1.19 0.92 0.96 0.81 0.73 0.74 1.05 8.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 29/11/06 05/09/06 01/06/06 03/03/06 25/11/05 -
Price 3.40 2.10 1.94 2.02 1.56 1.63 1.49 -
P/RPS 0.68 0.51 0.48 0.52 0.41 0.50 0.47 27.94%
P/EPS 15.26 10.34 10.05 12.39 10.28 10.03 8.83 44.05%
EY 6.55 9.67 9.95 8.07 9.73 9.97 11.33 -30.62%
DY 0.00 6.67 0.00 0.00 0.00 6.75 9.84 -
P/NAPS 1.53 0.97 0.97 1.01 0.72 0.80 1.01 31.93%

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