[KPJ] QoQ 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- 45.62%
YoY- 48.28%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
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 259,334 256,875 221,911 218,191 199,860 191,493 178,297 28.46%
PBT 21,270 16,114 17,127 19,433 12,330 11,170 9,787 68.02%
Tax -5,842 -4,160 -5,890 -6,755 -3,576 -3,536 -3,787 33.61%
NP 15,428 11,954 11,237 12,678 8,754 7,634 6,000 88.01%
-
NP to SH 14,329 11,416 11,826 12,748 8,754 7,634 7,209 58.28%
-
Tax Rate 27.47% 25.82% 34.39% 34.76% 29.00% 31.66% 38.69% -
Total Cost 243,906 244,921 210,674 205,513 191,106 183,859 172,297 26.15%
-
Net Worth 472,135 455,000 452,321 402,324 402,299 438,746 401,967 11.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 28,270 - - - 22,108 -
Div Payout % - - 239.05% - - - 306.67% -
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 472,135 455,000 452,321 402,324 402,299 438,746 401,967 11.35%
NOSH 206,172 204,955 201,929 201,162 201,149 201,259 200,983 1.71%
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 5.95% 4.65% 5.06% 5.81% 4.38% 3.99% 3.37% -
ROE 3.03% 2.51% 2.61% 3.17% 2.18% 1.74% 1.79% -
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 125.78 125.33 109.90 108.47 99.36 95.15 88.71 26.29%
EPS 6.95 5.57 5.80 6.29 4.35 3.80 3.59 55.51%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 11.00 -
NAPS 2.29 2.22 2.24 2.00 2.00 2.18 2.00 9.47%
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 5.94 5.88 5.08 5.00 4.58 4.39 4.08 28.54%
EPS 0.33 0.26 0.27 0.29 0.20 0.17 0.17 55.80%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.51 -
NAPS 0.1081 0.1042 0.1036 0.0921 0.0921 0.1005 0.0921 11.30%
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 2.78 2.11 1.82 1.76 1.62 1.67 1.70 38.92%
P/EPS 50.36 47.40 34.15 30.14 36.99 41.92 42.10 12.72%
EY 1.99 2.11 2.93 3.32 2.70 2.39 2.38 -11.27%
DY 0.00 0.00 7.00 0.00 0.00 0.00 7.28 -
P/NAPS 1.53 1.19 0.89 0.96 0.81 0.73 0.76 59.64%
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 2.54 2.71 1.91 1.79 2.03 1.64 1.84 24.05%
P/EPS 46.04 61.04 35.86 30.61 46.42 41.13 45.44 0.88%
EY 2.17 1.64 2.79 3.27 2.15 2.43 2.20 -0.91%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.75 -
P/NAPS 1.40 1.53 0.94 0.97 1.01 0.72 0.82 42.98%

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