[KPJ] YoY Cumulative 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- -72.13%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 376,047 338,736 304,726 256,875 191,493 149,658 134,247 18.71%
PBT 38,041 31,663 31,359 16,114 11,170 10,138 9,770 25.41%
Tax -9,264 -7,821 -7,768 -4,160 -3,536 -1,414 -1,423 36.62%
NP 28,777 23,842 23,591 11,954 7,634 8,724 8,347 22.89%
-
NP to SH 27,247 21,848 21,698 11,416 7,634 7,498 8,347 21.78%
-
Tax Rate 24.35% 24.70% 24.77% 25.82% 31.66% 13.95% 14.56% -
Total Cost 347,270 314,894 281,135 244,921 183,859 140,934 125,900 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 - - - - - 12,093 12,067 -
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 4.12% 3.66% 4.19% 2.51% 1.74% 3.12% 3.19% -
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 71.63 163.57 147.74 125.33 95.15 86.63 66.75 1.18%
EPS 5.19 10.55 10.52 5.57 3.80 4.34 4.15 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 6.00 -
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 8.31 7.48 6.73 5.67 4.23 3.31 2.97 18.69%
EPS 0.60 0.48 0.48 0.25 0.17 0.17 0.18 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.27 -
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 4.08 1.72 2.17 2.11 1.67 1.67 2.46 8.79%
P/EPS 56.26 26.73 30.42 47.40 41.92 33.41 39.52 6.06%
EY 1.78 3.74 3.29 2.11 2.39 2.99 2.53 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 4.83 3.66 -
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 4.17 1.83 2.37 2.71 1.64 1.69 2.14 11.75%
P/EPS 57.61 28.44 33.27 61.04 41.13 33.64 34.46 8.93%
EY 1.74 3.52 3.01 1.64 2.43 2.97 2.90 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 4.79 4.20 -
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