[KPJ] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.67%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 370,786 310,342 259,334 199,860 162,683 145,575 121,052 20.49%
PBT 35,811 28,931 21,270 12,330 10,238 9,260 6,614 32.47%
Tax -9,047 -7,362 -5,842 -3,576 -3,284 -1,162 -1,295 38.22%
NP 26,764 21,569 15,428 8,754 6,954 8,098 5,319 30.87%
-
NP to SH 24,867 20,179 14,329 8,754 8,127 8,098 5,319 29.27%
-
Tax Rate 25.26% 25.45% 27.47% 29.00% 32.08% 12.55% 19.58% -
Total Cost 344,022 288,773 243,906 191,106 155,729 137,477 115,733 19.88%
-
Net Worth 620,119 547,332 472,135 402,299 291,686 269,263 225,770 18.32%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 14,457 - - 22,127 12,056 9,566 -
Div Payout % - 71.65% - - 272.28% 148.88% 179.86% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 620,119 547,332 472,135 402,299 291,686 269,263 225,770 18.32%
NOSH 207,397 206,540 206,172 201,149 201,163 200,942 191,330 1.35%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.22% 6.95% 5.95% 4.38% 4.27% 5.56% 4.39% -
ROE 4.01% 3.69% 3.03% 2.18% 2.79% 3.01% 2.36% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 178.78 150.26 125.78 99.36 80.87 72.45 63.27 18.88%
EPS 11.99 9.77 6.95 4.35 4.04 4.03 2.78 27.55%
DPS 0.00 7.00 0.00 0.00 11.00 6.00 5.00 -
NAPS 2.99 2.65 2.29 2.00 1.45 1.34 1.18 16.74%
Adjusted Per Share Value based on latest NOSH - 201,149
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.19 6.86 5.73 4.42 3.59 3.22 2.67 20.51%
EPS 0.55 0.45 0.32 0.19 0.18 0.18 0.12 28.85%
DPS 0.00 0.32 0.00 0.00 0.49 0.27 0.21 -
NAPS 0.137 0.1209 0.1043 0.0889 0.0644 0.0595 0.0499 18.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.99 3.54 3.50 1.61 1.50 1.48 1.35 -
P/RPS 0.55 2.36 2.78 1.62 1.85 2.04 2.13 -20.18%
P/EPS 8.26 36.23 50.36 36.99 37.13 36.72 48.56 -25.54%
EY 12.11 2.76 1.99 2.70 2.69 2.72 2.06 34.30%
DY 0.00 1.98 0.00 0.00 7.33 4.05 3.70 -
P/NAPS 0.33 1.34 1.53 0.81 1.03 1.10 1.14 -18.65%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 19/08/08 27/08/07 05/09/06 23/08/05 26/08/04 26/08/03 -
Price 1.14 3.38 3.20 2.02 1.62 1.32 1.26 -
P/RPS 0.64 2.25 2.54 2.03 2.00 1.82 1.99 -17.21%
P/EPS 9.51 34.60 46.04 46.42 40.10 32.75 45.32 -22.89%
EY 10.52 2.89 2.17 2.15 2.49 3.05 2.21 29.66%
DY 0.00 2.07 0.00 0.00 6.79 4.55 3.97 -
P/NAPS 0.38 1.28 1.40 1.01 1.12 0.99 1.07 -15.83%

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