[KPJ] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.68%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 782,706 765,972 659,643 641,794 624,682 598,632 583,397 21.70%
PBT 47,000 44,680 42,301 43,352 40,752 40,552 40,646 10.19%
Tax -14,224 -14,144 -13,560 -13,030 -11,848 -5,656 -8,810 37.74%
NP 32,776 30,536 28,741 30,321 28,904 34,896 31,836 1.96%
-
NP to SH 32,776 30,536 32,657 33,930 33,702 29,992 31,836 1.96%
-
Tax Rate 30.26% 31.66% 32.06% 30.06% 29.07% 13.95% 21.67% -
Total Cost 749,930 735,436 630,902 611,473 595,778 563,736 551,561 22.79%
-
Net Worth 401,927 438,746 410,048 297,496 291,574 240,143 377,863 4.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 22,110 29,481 44,238 48,374 14,069 -
Div Payout % - - 67.71% 86.89% 131.26% 161.29% 44.19% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 401,927 438,746 410,048 297,496 291,574 240,143 377,863 4.21%
NOSH 200,963 201,259 201,004 201,011 201,085 172,764 200,991 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.19% 3.99% 4.36% 4.72% 4.63% 5.83% 5.46% -
ROE 8.15% 6.96% 7.96% 11.41% 11.56% 12.49% 8.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 389.48 380.59 328.17 319.28 310.65 346.50 290.26 21.72%
EPS 16.30 15.20 16.25 16.88 16.76 17.36 15.84 1.93%
DPS 0.00 0.00 11.00 14.67 22.00 28.00 7.00 -
NAPS 2.00 2.18 2.04 1.48 1.45 1.39 1.88 4.22%
Adjusted Per Share Value based on latest NOSH - 200,864
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.92 17.54 15.11 14.70 14.31 13.71 13.36 21.68%
EPS 0.75 0.70 0.75 0.78 0.77 0.69 0.73 1.82%
DPS 0.00 0.00 0.51 0.68 1.01 1.11 0.32 -
NAPS 0.092 0.1005 0.0939 0.0681 0.0668 0.055 0.0865 4.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.61 1.59 1.51 1.55 1.50 1.45 1.55 -
P/RPS 0.41 0.42 0.46 0.49 0.48 0.42 0.53 -15.76%
P/EPS 9.87 10.48 9.29 9.18 8.95 8.35 9.79 0.54%
EY 10.13 9.54 10.76 10.89 11.17 11.97 10.22 -0.58%
DY 0.00 0.00 7.28 9.46 14.67 19.31 4.52 -
P/NAPS 0.81 0.73 0.74 1.05 1.03 1.04 0.82 -0.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 05/09/06 01/06/06 03/03/06 25/11/05 23/08/05 27/05/05 25/02/05 -
Price 2.02 1.56 1.63 1.49 1.62 1.46 1.55 -
P/RPS 0.52 0.41 0.50 0.47 0.52 0.42 0.53 -1.26%
P/EPS 12.39 10.28 10.03 8.83 9.67 8.41 9.79 17.05%
EY 8.07 9.73 9.97 11.33 10.35 11.89 10.22 -14.60%
DY 0.00 0.00 6.75 9.84 13.58 19.18 4.52 -
P/NAPS 1.01 0.72 0.80 1.01 1.12 1.05 0.82 14.94%

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