[KPJ] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.37%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,230,136 1,032,418 782,706 624,682 559,644 480,438 157,962 40.74%
PBT 120,580 74,768 47,000 40,752 38,062 25,406 16,858 38.76%
Tax -30,260 -20,004 -14,224 -11,848 -5,170 -6,010 -5,416 33.17%
NP 90,320 54,764 32,776 28,904 32,892 19,396 11,442 41.06%
-
NP to SH 83,754 51,490 32,776 33,702 32,892 19,396 11,442 39.30%
-
Tax Rate 25.10% 26.75% 30.26% 29.07% 13.58% 23.66% 32.13% -
Total Cost 1,139,816 977,654 749,930 595,778 526,752 461,042 146,520 40.71%
-
Net Worth 547,209 472,026 401,927 291,574 269,408 225,712 147,344 24.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 28,909 - - 44,238 24,126 19,128 - -
Div Payout % 34.52% - - 131.26% 73.35% 98.62% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 547,209 472,026 401,927 291,574 269,408 225,712 147,344 24.41%
NOSH 206,494 206,124 200,963 201,085 201,051 191,282 47,994 27.50%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.34% 5.30% 4.19% 4.63% 5.88% 4.04% 7.24% -
ROE 15.31% 10.91% 8.15% 11.56% 12.21% 8.59% 7.77% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 595.72 500.87 389.48 310.65 278.36 251.17 329.12 10.38%
EPS 40.56 24.98 16.30 16.76 16.36 10.14 23.84 9.25%
DPS 14.00 0.00 0.00 22.00 12.00 10.00 0.00 -
NAPS 2.65 2.29 2.00 1.45 1.34 1.18 3.07 -2.41%
Adjusted Per Share Value based on latest NOSH - 201,163
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.18 22.81 17.29 13.80 12.36 10.61 3.49 40.74%
EPS 1.85 1.14 0.72 0.74 0.73 0.43 0.25 39.55%
DPS 0.64 0.00 0.00 0.98 0.53 0.42 0.00 -
NAPS 0.1209 0.1043 0.0888 0.0644 0.0595 0.0499 0.0326 24.38%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.54 3.50 1.61 1.50 1.48 1.35 1.96 -
P/RPS 0.59 0.70 0.41 0.48 0.53 0.54 0.60 -0.27%
P/EPS 8.73 14.01 9.87 8.95 9.05 13.31 8.22 1.00%
EY 11.46 7.14 10.13 11.17 11.05 7.51 12.16 -0.98%
DY 3.95 0.00 0.00 14.67 8.11 7.41 0.00 -
P/NAPS 1.34 1.53 0.81 1.03 1.10 1.14 0.64 13.09%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 27/08/07 05/09/06 23/08/05 26/08/04 26/08/03 27/08/02 -
Price 3.38 3.20 2.02 1.62 1.32 1.26 1.95 -
P/RPS 0.57 0.64 0.52 0.52 0.47 0.50 0.59 -0.57%
P/EPS 8.33 12.81 12.39 9.67 8.07 12.43 8.18 0.30%
EY 12.00 7.81 8.07 10.35 12.39 8.05 12.23 -0.31%
DY 4.14 0.00 0.00 13.58 9.09 7.94 0.00 -
P/NAPS 1.28 1.40 1.01 1.12 0.99 1.07 0.64 12.23%

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