[KPJ] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.78%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 329,736 287,223 218,191 169,005 150,528 132,061 42,640 40.57%
PBT 30,087 26,792 19,433 12,138 8,309 7,402 4,947 35.06%
Tax -7,401 -6,445 -6,755 -3,849 186 853 -1,272 34.07%
NP 22,686 20,347 12,678 8,289 8,495 8,255 3,675 35.40%
-
NP to SH 21,312 18,642 12,748 8,597 8,495 8,255 3,675 34.00%
-
Tax Rate 24.60% 24.06% 34.76% 31.71% -2.24% -11.52% 25.71% -
Total Cost 307,050 266,876 205,513 160,716 142,033 123,806 38,965 41.02%
-
Net Worth 556,055 490,905 402,324 297,279 277,141 243,030 150,125 24.36%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 14,469 - - 22,095 12,049 - - -
Div Payout % 67.90% - - 257.01% 141.84% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 556,055 490,905 402,324 297,279 277,141 243,030 150,125 24.36%
NOSH 206,711 207,133 201,162 200,864 200,827 200,851 47,963 27.53%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.88% 7.08% 5.81% 4.90% 5.64% 6.25% 8.62% -
ROE 3.83% 3.80% 3.17% 2.89% 3.07% 3.40% 2.45% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 159.51 138.67 108.47 84.14 74.95 65.75 88.90 10.22%
EPS 10.31 9.00 6.29 4.28 4.23 4.11 7.66 5.07%
DPS 7.00 0.00 0.00 11.00 6.00 0.00 0.00 -
NAPS 2.69 2.37 2.00 1.48 1.38 1.21 3.13 -2.49%
Adjusted Per Share Value based on latest NOSH - 200,864
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.28 6.35 4.82 3.73 3.33 2.92 0.94 40.61%
EPS 0.47 0.41 0.28 0.19 0.19 0.18 0.08 34.29%
DPS 0.32 0.00 0.00 0.49 0.27 0.00 0.00 -
NAPS 0.1228 0.1084 0.0889 0.0657 0.0612 0.0537 0.0332 24.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.08 3.18 1.91 1.55 1.54 1.22 1.12 -
P/RPS 1.93 2.29 1.76 1.84 2.05 1.86 1.26 7.35%
P/EPS 29.87 35.33 30.14 36.21 36.41 29.68 14.62 12.63%
EY 3.35 2.83 3.32 2.76 2.75 3.37 6.84 -11.20%
DY 2.27 0.00 0.00 7.10 3.90 0.00 0.00 -
P/NAPS 1.14 1.34 0.96 1.05 1.12 1.01 0.36 21.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 29/11/07 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 -
Price 2.75 3.42 1.94 1.49 1.50 1.35 1.09 -
P/RPS 1.72 2.47 1.79 1.77 2.00 2.05 1.23 5.74%
P/EPS 26.67 38.00 30.61 34.81 35.46 32.85 14.23 11.02%
EY 3.75 2.63 3.27 2.87 2.82 3.04 7.03 -9.93%
DY 2.55 0.00 0.00 7.38 4.00 0.00 0.00 -
P/NAPS 1.02 1.44 0.97 1.01 1.09 1.12 0.35 19.49%

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