[KPJ] QoQ Cumulative 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- 77.79%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 516,209 256,875 831,455 609,544 391,353 191,493 659,643 -15.11%
PBT 37,384 16,114 60,060 42,933 23,500 11,170 42,301 -7.92%
Tax -10,002 -4,160 -18,939 -13,049 -7,112 -3,536 -13,560 -18.40%
NP 27,382 11,954 41,121 29,884 16,388 7,634 28,741 -3.18%
-
NP to SH 25,745 11,416 40,962 29,136 16,388 7,634 32,657 -14.69%
-
Tax Rate 26.75% 25.82% 31.53% 30.39% 30.26% 31.66% 32.06% -
Total Cost 488,827 244,921 790,334 579,660 374,965 183,859 630,902 -15.68%
-
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 5.45% 2.51% 9.36% 7.24% 4.08% 1.74% 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 250.44 125.33 412.12 302.99 194.74 95.15 328.17 -16.53%
EPS 12.49 5.57 20.30 14.37 8.15 3.80 16.25 -16.13%
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 11.82 5.88 19.04 13.96 8.96 4.39 15.11 -15.13%
EPS 0.59 0.26 0.94 0.67 0.38 0.17 0.75 -14.82%
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 1.40 2.11 0.49 0.63 0.83 1.67 0.46 110.44%
P/EPS 28.02 47.40 9.85 13.19 19.74 41.92 9.29 109.17%
EY 3.57 2.11 10.15 7.58 5.07 2.39 10.76 -52.17%
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 1.28 2.71 0.51 0.64 1.04 1.64 0.50 87.45%
P/EPS 25.62 61.04 10.34 13.40 24.77 41.13 10.03 87.18%
EY 3.90 1.64 9.67 7.47 4.04 2.43 9.97 -46.60%
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