[KPJ] YoY Annualized 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- 18.53%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,428,012 1,259,738 1,071,242 812,725 641,794 573,800 496,373 19.23%
PBT 139,337 120,502 85,568 57,244 43,352 36,453 26,806 31.58%
Tax -31,908 -30,041 -21,929 -17,398 -13,030 -3,198 -2,869 49.34%
NP 107,429 90,461 63,638 39,845 30,321 33,254 23,937 28.40%
-
NP to SH 98,029 84,252 59,182 38,848 33,930 33,254 23,937 26.46%
-
Tax Rate 22.90% 24.93% 25.63% 30.39% 30.06% 8.77% 10.70% -
Total Cost 1,320,582 1,169,277 1,007,604 772,880 611,473 540,545 472,436 18.66%
-
Net Worth 589,837 556,212 490,887 402,350 297,496 277,345 243,260 15.89%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 27,691 19,298 - - 29,481 16,078 13,402 12.84%
Div Payout % 28.25% 22.91% - - 86.89% 48.35% 55.99% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 589,837 556,212 490,887 402,350 297,496 277,345 243,260 15.89%
NOSH 207,689 206,770 207,125 201,175 201,011 200,975 201,041 0.54%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.52% 7.18% 5.94% 4.90% 4.72% 5.80% 4.82% -
ROE 16.62% 15.15% 12.06% 9.66% 11.41% 11.99% 9.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 687.57 609.25 517.19 403.99 319.28 285.51 246.90 18.59%
EPS 47.20 40.75 28.57 19.16 16.88 16.55 11.91 25.77%
DPS 13.33 9.33 0.00 0.00 14.67 8.00 6.67 12.22%
NAPS 2.84 2.69 2.37 2.00 1.48 1.38 1.21 15.26%
Adjusted Per Share Value based on latest NOSH - 201,162
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 32.70 28.85 24.53 18.61 14.70 13.14 11.37 19.23%
EPS 2.24 1.93 1.36 0.89 0.78 0.76 0.55 26.34%
DPS 0.63 0.44 0.00 0.00 0.68 0.37 0.31 12.53%
NAPS 0.1351 0.1274 0.1124 0.0921 0.0681 0.0635 0.0557 15.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.37 3.08 3.18 1.91 1.55 1.54 1.22 -
P/RPS 0.20 0.51 0.61 0.47 0.49 0.54 0.49 -13.86%
P/EPS 2.90 7.56 11.13 9.89 9.18 9.31 10.25 -18.96%
EY 34.45 13.23 8.99 10.11 10.89 10.74 9.76 23.36%
DY 9.73 3.03 0.00 0.00 9.46 5.19 5.46 10.09%
P/NAPS 0.48 1.14 1.34 0.96 1.05 1.12 1.01 -11.65%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 29/11/07 29/11/06 25/11/05 26/11/04 20/11/03 -
Price 1.65 2.75 3.42 1.94 1.49 1.50 1.35 -
P/RPS 0.24 0.45 0.66 0.48 0.47 0.53 0.55 -12.89%
P/EPS 3.50 6.75 11.97 10.05 8.83 9.07 11.34 -17.77%
EY 28.61 14.82 8.35 9.95 11.33 11.03 8.82 21.64%
DY 8.08 3.39 0.00 0.00 9.84 5.33 4.94 8.53%
P/NAPS 0.58 1.02 1.44 0.97 1.01 1.09 1.12 -10.37%

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