[KPJ] YoY Annualized Quarter 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- 11.48%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,504,188 1,354,944 1,218,904 1,027,500 765,972 598,632 536,988 18.71%
PBT 152,164 126,652 125,436 64,456 44,680 40,552 39,080 25.41%
Tax -37,056 -31,284 -31,072 -16,640 -14,144 -5,656 -5,692 36.62%
NP 115,108 95,368 94,364 47,816 30,536 34,896 33,388 22.89%
-
NP to SH 108,988 87,392 86,792 45,664 30,536 29,992 33,388 21.78%
-
Tax Rate 24.35% 24.70% 24.77% 25.82% 31.66% 13.95% 14.56% -
Total Cost 1,389,080 1,259,576 1,124,540 979,684 735,436 563,736 503,600 18.41%
-
Net Worth 661,487 596,419 517,699 455,000 438,746 240,143 261,472 16.72%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 48,374 48,271 -
Div Payout % - - - - - 161.29% 144.58% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 661,487 596,419 517,699 455,000 438,746 240,143 261,472 16.72%
NOSH 524,990 207,090 206,254 204,955 201,259 172,764 201,132 17.33%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.65% 7.04% 7.74% 4.65% 3.99% 5.83% 6.22% -
ROE 16.48% 14.65% 16.76% 10.04% 6.96% 12.49% 12.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 286.52 654.28 590.97 501.33 380.59 346.50 266.98 1.18%
EPS 20.76 42.20 42.08 22.28 15.20 17.36 16.60 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 24.00 -
NAPS 1.26 2.88 2.51 2.22 2.18 1.39 1.30 -0.51%
Adjusted Per Share Value based on latest NOSH - 204,955
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.23 29.93 26.93 22.70 16.92 13.22 11.86 18.72%
EPS 2.41 1.93 1.92 1.01 0.67 0.66 0.74 21.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.07 1.07 -
NAPS 0.1461 0.1318 0.1144 0.1005 0.0969 0.0531 0.0578 16.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.92 2.82 3.20 2.64 1.59 1.45 1.64 -
P/RPS 1.02 0.43 0.54 0.53 0.42 0.42 0.61 8.94%
P/EPS 14.07 6.68 7.60 11.85 10.48 8.35 9.88 6.06%
EY 7.11 14.96 13.15 8.44 9.54 11.97 10.12 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 19.31 14.63 -
P/NAPS 2.32 0.98 1.27 1.19 0.73 1.04 1.26 10.70%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 20/05/09 28/05/08 30/05/07 01/06/06 27/05/05 02/07/04 -
Price 2.99 3.00 3.50 3.40 1.56 1.46 1.43 -
P/RPS 1.04 0.46 0.59 0.68 0.41 0.42 0.54 11.53%
P/EPS 14.40 7.11 8.32 15.26 10.28 8.41 8.61 8.94%
EY 6.94 14.07 12.02 6.55 9.73 11.89 11.61 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 19.18 16.78 -
P/NAPS 2.37 1.04 1.39 1.53 0.72 1.05 1.10 13.64%

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