[KPJ] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.23%
YoY- 41.74%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,108,024 1,025,343 956,311 896,837 831,455 787,841 738,655 30.94%
PBT 85,255 81,303 73,944 65,004 60,060 52,720 45,425 51.97%
Tax -7,464 -22,337 -22,647 -20,381 -19,757 -17,654 -14,748 -36.41%
NP 77,791 58,966 51,297 44,623 40,303 35,066 30,677 85.64%
-
NP to SH 74,237 56,213 50,319 44,744 40,962 36,345 32,194 74.27%
-
Tax Rate 8.75% 27.47% 30.63% 31.35% 32.90% 33.49% 32.47% -
Total Cost 1,030,233 966,377 905,014 852,214 791,152 752,775 707,978 28.32%
-
Net Worth 490,506 490,905 472,135 455,000 452,321 402,324 402,299 14.08%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,219 28,270 28,270 28,270 28,270 22,108 44,203 -4.54%
Div Payout % 55.52% 50.29% 56.18% 63.18% 69.02% 60.83% 137.30% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 490,506 490,905 472,135 455,000 452,321 402,324 402,299 14.08%
NOSH 206,095 207,133 206,172 204,955 201,929 201,162 201,149 1.62%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.02% 5.75% 5.36% 4.98% 4.85% 4.45% 4.15% -
ROE 15.13% 11.45% 10.66% 9.83% 9.06% 9.03% 8.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 537.63 495.02 463.84 437.58 411.76 391.64 367.22 28.84%
EPS 36.02 27.14 24.41 21.83 20.29 18.07 16.00 71.51%
DPS 20.00 13.65 13.71 14.00 14.00 11.00 22.00 -6.14%
NAPS 2.38 2.37 2.29 2.22 2.24 2.00 2.00 12.26%
Adjusted Per Share Value based on latest NOSH - 204,955
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.37 23.48 21.90 20.54 19.04 18.04 16.92 30.90%
EPS 1.70 1.29 1.15 1.02 0.94 0.83 0.74 73.84%
DPS 0.94 0.65 0.65 0.65 0.65 0.51 1.01 -4.66%
NAPS 0.1123 0.1124 0.1081 0.1042 0.1036 0.0921 0.0921 14.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.46 3.18 3.50 2.64 2.00 1.91 1.61 -
P/RPS 0.64 0.64 0.75 0.60 0.49 0.49 0.44 28.28%
P/EPS 9.61 11.72 14.34 12.09 9.86 10.57 10.06 -2.99%
EY 10.41 8.53 6.97 8.27 10.14 9.46 9.94 3.11%
DY 5.78 4.29 3.92 5.30 7.00 5.76 13.66 -43.54%
P/NAPS 1.45 1.34 1.53 1.19 0.89 0.96 0.81 47.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 27/08/07 30/05/07 28/02/07 29/11/06 05/09/06 -
Price 3.18 3.42 3.20 3.40 2.10 1.94 2.02 -
P/RPS 0.59 0.69 0.69 0.78 0.51 0.50 0.55 4.77%
P/EPS 8.83 12.60 13.11 15.57 10.35 10.74 12.62 -21.13%
EY 11.33 7.94 7.63 6.42 9.66 9.31 7.92 26.87%
DY 6.29 3.99 4.28 4.12 6.67 5.67 10.89 -30.57%
P/NAPS 1.34 1.44 1.40 1.53 0.94 0.97 1.01 20.67%

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