[KPJ] YoY Annualized 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- 5.44%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,456,353 1,267,305 1,108,024 831,455 659,643 583,397 509,521 19.10%
PBT 144,919 114,052 85,255 60,060 42,301 40,646 31,990 28.60%
Tax -30,183 -24,744 -7,464 -18,939 -13,560 -8,810 -2,947 47.31%
NP 114,736 89,308 77,791 41,121 28,741 31,836 29,043 25.70%
-
NP to SH 110,880 85,644 74,237 40,962 32,657 31,836 29,043 24.99%
-
Tax Rate 20.83% 21.70% 8.75% 31.53% 32.06% 21.67% 9.21% -
Total Cost 1,341,617 1,177,997 1,030,233 790,334 630,902 551,561 480,478 18.64%
-
Net Worth 627,717 562,558 504,893 437,799 410,048 377,863 251,060 16.48%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 41,570 14,477 41,215 28,245 22,110 14,069 11,677 23.54%
Div Payout % 37.49% 16.90% 55.52% 68.95% 67.71% 44.19% 40.21% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 627,717 562,558 504,893 437,799 410,048 377,863 251,060 16.48%
NOSH 207,853 206,823 206,078 201,750 201,004 200,991 194,620 1.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.88% 7.05% 7.02% 4.95% 4.36% 5.46% 5.70% -
ROE 17.66% 15.22% 14.70% 9.36% 7.96% 8.43% 11.57% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 700.66 612.75 537.67 412.12 328.17 290.26 261.80 17.81%
EPS 53.35 41.41 36.02 20.30 16.25 15.84 14.87 23.70%
DPS 20.00 7.00 20.00 14.00 11.00 7.00 6.00 22.19%
NAPS 3.02 2.72 2.45 2.17 2.04 1.88 1.29 15.21%
Adjusted Per Share Value based on latest NOSH - 201,929
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 32.17 28.00 24.48 18.37 14.57 12.89 11.26 19.10%
EPS 2.45 1.89 1.64 0.90 0.72 0.70 0.64 25.04%
DPS 0.92 0.32 0.91 0.62 0.49 0.31 0.26 23.42%
NAPS 0.1387 0.1243 0.1115 0.0967 0.0906 0.0835 0.0555 16.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.17 2.55 3.46 2.00 1.51 1.55 1.31 -
P/RPS 0.31 0.42 0.64 0.49 0.46 0.53 0.50 -7.65%
P/EPS 4.07 6.16 9.60 9.85 9.29 9.79 8.78 -12.01%
EY 24.58 16.24 10.41 10.15 10.76 10.22 11.39 13.66%
DY 9.22 2.75 5.78 7.00 7.28 4.52 4.58 12.35%
P/NAPS 0.72 0.94 1.41 0.92 0.74 0.82 1.02 -5.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 03/03/06 25/02/05 26/03/04 -
Price 2.41 2.70 3.18 2.10 1.63 1.55 1.62 -
P/RPS 0.34 0.44 0.59 0.51 0.50 0.53 0.62 -9.51%
P/EPS 4.52 6.52 8.83 10.34 10.03 9.79 10.86 -13.58%
EY 22.13 15.34 11.33 9.67 9.97 10.22 9.21 15.71%
DY 8.30 2.59 6.29 6.67 6.75 4.52 3.70 14.40%
P/NAPS 0.80 0.99 1.30 0.97 0.80 0.82 1.26 -7.28%

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