[KPJ] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.23%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 287,223 259,334 256,875 221,911 218,191 199,860 191,493 30.99%
PBT 26,792 21,270 16,114 17,127 19,433 12,330 11,170 79.08%
Tax -6,445 -5,842 -4,160 -5,890 -6,755 -3,576 -3,536 49.15%
NP 20,347 15,428 11,954 11,237 12,678 8,754 7,634 92.12%
-
NP to SH 18,642 14,329 11,416 11,826 12,748 8,754 7,634 81.24%
-
Tax Rate 24.06% 27.47% 25.82% 34.39% 34.76% 29.00% 31.66% -
Total Cost 266,876 243,906 244,921 210,674 205,513 191,106 183,859 28.16%
-
Net Worth 490,905 472,135 455,000 452,321 402,324 402,299 438,746 7.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 28,270 - - - -
Div Payout % - - - 239.05% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 490,905 472,135 455,000 452,321 402,324 402,299 438,746 7.76%
NOSH 207,133 206,172 204,955 201,929 201,162 201,149 201,259 1.93%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.08% 5.95% 4.65% 5.06% 5.81% 4.38% 3.99% -
ROE 3.80% 3.03% 2.51% 2.61% 3.17% 2.18% 1.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 138.67 125.78 125.33 109.90 108.47 99.36 95.15 28.51%
EPS 9.00 6.95 5.57 5.80 6.29 4.35 3.80 77.58%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.37 2.29 2.22 2.24 2.00 2.00 2.18 5.72%
Adjusted Per Share Value based on latest NOSH - 201,929
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.58 5.94 5.88 5.08 5.00 4.58 4.39 30.93%
EPS 0.43 0.33 0.26 0.27 0.29 0.20 0.17 85.53%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.1124 0.1081 0.1042 0.1036 0.0921 0.0921 0.1005 7.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.18 3.50 2.64 2.00 1.91 1.61 1.59 -
P/RPS 2.29 2.78 2.11 1.82 1.76 1.62 1.67 23.40%
P/EPS 35.33 50.36 47.40 34.15 30.14 36.99 41.92 -10.76%
EY 2.83 1.99 2.11 2.93 3.32 2.70 2.39 11.91%
DY 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.53 1.19 0.89 0.96 0.81 0.73 49.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 30/05/07 28/02/07 29/11/06 05/09/06 01/06/06 -
Price 3.42 3.20 3.40 2.10 1.94 2.02 1.56 -
P/RPS 2.47 2.54 2.71 1.91 1.79 2.03 1.64 31.35%
P/EPS 38.00 46.04 61.04 35.86 30.61 46.42 41.13 -5.13%
EY 2.63 2.17 1.64 2.79 3.27 2.15 2.43 5.40%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.53 0.94 0.97 1.01 0.72 58.67%

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