[KPJ] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 18.53%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,032,418 1,027,500 831,455 812,725 782,706 765,972 659,643 34.91%
PBT 74,768 64,456 60,060 57,244 47,000 44,680 42,301 46.34%
Tax -20,004 -16,640 -18,939 -17,398 -14,224 -14,144 -13,560 29.68%
NP 54,764 47,816 41,121 39,845 32,776 30,536 28,741 53.87%
-
NP to SH 51,490 45,664 40,962 38,848 32,776 30,536 32,657 35.57%
-
Tax Rate 26.75% 25.82% 31.53% 30.39% 30.26% 31.66% 32.06% -
Total Cost 977,654 979,684 790,334 772,880 749,930 735,436 630,902 34.01%
-
Net Worth 472,026 455,000 437,799 402,350 401,927 438,746 410,048 9.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 28,245 - - - 22,110 -
Div Payout % - - 68.95% - - - 67.71% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 472,026 455,000 437,799 402,350 401,927 438,746 410,048 9.86%
NOSH 206,124 204,955 201,750 201,175 200,963 201,259 201,004 1.69%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.30% 4.65% 4.95% 4.90% 4.19% 3.99% 4.36% -
ROE 10.91% 10.04% 9.36% 9.66% 8.15% 6.96% 7.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 500.87 501.33 412.12 403.99 389.48 380.59 328.17 32.66%
EPS 24.98 22.28 20.30 19.16 16.30 15.20 16.25 33.30%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 11.00 -
NAPS 2.29 2.22 2.17 2.00 2.00 2.18 2.04 8.03%
Adjusted Per Share Value based on latest NOSH - 201,162
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.64 23.53 19.04 18.61 17.92 17.54 15.11 34.87%
EPS 1.18 1.05 0.94 0.89 0.75 0.70 0.75 35.38%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.51 -
NAPS 0.1081 0.1042 0.1003 0.0921 0.092 0.1005 0.0939 9.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.50 2.64 2.00 1.91 1.61 1.59 1.51 -
P/RPS 0.70 0.53 0.49 0.47 0.41 0.42 0.46 32.40%
P/EPS 14.01 11.85 9.85 9.89 9.87 10.48 9.29 31.60%
EY 7.14 8.44 10.15 10.11 10.13 9.54 10.76 -23.97%
DY 0.00 0.00 7.00 0.00 0.00 0.00 7.28 -
P/NAPS 1.53 1.19 0.92 0.96 0.81 0.73 0.74 62.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 28/02/07 29/11/06 05/09/06 01/06/06 03/03/06 -
Price 3.20 3.40 2.10 1.94 2.02 1.56 1.63 -
P/RPS 0.64 0.68 0.51 0.48 0.52 0.41 0.50 17.94%
P/EPS 12.81 15.26 10.34 10.05 12.39 10.28 10.03 17.76%
EY 7.81 6.55 9.67 9.95 8.07 9.73 9.97 -15.06%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.75 -
P/NAPS 1.40 1.53 0.97 0.97 1.01 0.72 0.80 45.36%

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