[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.41%
YoY- 52.34%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 615,068 304,726 1,108,024 803,432 516,209 256,875 831,455 -18.22%
PBT 60,290 31,359 85,255 64,176 37,384 16,114 60,060 0.25%
Tax -15,130 -7,768 -7,464 -16,447 -10,002 -4,160 -18,939 -13.91%
NP 45,160 23,591 77,791 47,729 27,382 11,954 41,121 6.45%
-
NP to SH 41,877 21,698 74,237 44,387 25,745 11,416 40,962 1.48%
-
Tax Rate 25.10% 24.77% 8.75% 25.63% 26.75% 25.82% 31.53% -
Total Cost 569,908 281,135 1,030,233 755,703 488,827 244,921 790,334 -19.60%
-
Net Worth 547,209 517,699 504,893 490,887 472,026 455,000 437,799 16.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,454 - 41,215 - - - 28,245 -36.04%
Div Payout % 34.52% - 55.52% - - - 68.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 547,209 517,699 504,893 490,887 472,026 455,000 437,799 16.04%
NOSH 206,494 206,254 206,078 207,125 206,124 204,955 201,750 1.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.34% 7.74% 7.02% 5.94% 5.30% 4.65% 4.95% -
ROE 7.65% 4.19% 14.70% 9.04% 5.45% 2.51% 9.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 297.86 147.74 537.67 387.90 250.44 125.33 412.12 -19.47%
EPS 20.28 10.52 36.02 21.43 12.49 5.57 20.30 -0.06%
DPS 7.00 0.00 20.00 0.00 0.00 0.00 14.00 -37.03%
NAPS 2.65 2.51 2.45 2.37 2.29 2.22 2.17 14.26%
Adjusted Per Share Value based on latest NOSH - 207,133
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.59 6.73 24.48 17.75 11.40 5.67 18.37 -18.21%
EPS 0.93 0.48 1.64 0.98 0.57 0.25 0.90 2.21%
DPS 0.32 0.00 0.91 0.00 0.00 0.00 0.62 -35.68%
NAPS 0.1209 0.1144 0.1115 0.1084 0.1043 0.1005 0.0967 16.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.54 3.20 3.46 3.18 3.50 2.64 2.00 -
P/RPS 1.19 2.17 0.64 0.82 1.40 2.11 0.49 80.77%
P/EPS 17.46 30.42 9.60 14.84 28.02 47.40 9.85 46.51%
EY 5.73 3.29 10.41 6.74 3.57 2.11 10.15 -31.71%
DY 1.98 0.00 5.78 0.00 0.00 0.00 7.00 -56.94%
P/NAPS 1.34 1.27 1.41 1.34 1.53 1.19 0.92 28.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 30/05/07 28/02/07 -
Price 3.38 3.50 3.18 3.42 3.20 3.40 2.10 -
P/RPS 1.13 2.37 0.59 0.88 1.28 2.71 0.51 70.03%
P/EPS 16.67 33.27 8.83 15.96 25.62 61.04 10.34 37.53%
EY 6.00 3.01 11.33 6.27 3.90 1.64 9.67 -27.27%
DY 2.07 0.00 6.29 0.00 0.00 0.00 6.67 -54.19%
P/NAPS 1.28 1.39 1.30 1.44 1.40 1.53 0.97 20.32%

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