[KPJ] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.62%
YoY- 48.28%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 361,487 329,736 287,223 218,191 169,005 150,528 132,061 18.25%
PBT 37,029 30,087 26,792 19,433 12,138 8,309 7,402 30.74%
Tax -7,063 -7,401 -6,445 -6,755 -3,849 186 853 -
NP 29,966 22,686 20,347 12,678 8,289 8,495 8,255 23.94%
-
NP to SH 26,807 21,312 18,642 12,748 8,597 8,495 8,255 21.66%
-
Tax Rate 19.07% 24.60% 24.06% 34.76% 31.71% -2.24% -11.52% -
Total Cost 331,521 307,050 266,876 205,513 160,716 142,033 123,806 17.82%
-
Net Worth 591,086 556,055 490,905 402,324 297,279 277,141 243,030 15.95%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 20,812 14,469 - - 22,095 12,049 - -
Div Payout % 77.64% 67.90% - - 257.01% 141.84% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 591,086 556,055 490,905 402,324 297,279 277,141 243,030 15.95%
NOSH 208,128 206,711 207,133 201,162 200,864 200,827 200,851 0.59%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.29% 6.88% 7.08% 5.81% 4.90% 5.64% 6.25% -
ROE 4.54% 3.83% 3.80% 3.17% 2.89% 3.07% 3.40% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 173.68 159.51 138.67 108.47 84.14 74.95 65.75 17.55%
EPS 12.88 10.31 9.00 6.29 4.28 4.23 4.11 20.94%
DPS 10.00 7.00 0.00 0.00 11.00 6.00 0.00 -
NAPS 2.84 2.69 2.37 2.00 1.48 1.38 1.21 15.26%
Adjusted Per Share Value based on latest NOSH - 201,162
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.28 7.55 6.58 5.00 3.87 3.45 3.02 18.28%
EPS 0.61 0.49 0.43 0.29 0.20 0.19 0.19 21.43%
DPS 0.48 0.33 0.00 0.00 0.51 0.28 0.00 -
NAPS 0.1354 0.1273 0.1124 0.0921 0.0681 0.0635 0.0557 15.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.37 3.08 3.18 1.91 1.55 1.54 1.22 -
P/RPS 0.79 1.93 2.29 1.76 1.84 2.05 1.86 -13.28%
P/EPS 10.64 29.87 35.33 30.14 36.21 36.41 29.68 -15.70%
EY 9.40 3.35 2.83 3.32 2.76 2.75 3.37 18.62%
DY 7.30 2.27 0.00 0.00 7.10 3.90 0.00 -
P/NAPS 0.48 1.14 1.34 0.96 1.05 1.12 1.01 -11.65%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 29/11/07 29/11/06 25/11/05 26/11/04 20/11/03 -
Price 1.65 2.75 3.42 1.94 1.49 1.50 1.35 -
P/RPS 0.95 1.72 2.47 1.79 1.77 2.00 2.05 -12.02%
P/EPS 12.81 26.67 38.00 30.61 34.81 35.46 32.85 -14.51%
EY 7.81 3.75 2.63 3.27 2.87 2.82 3.04 17.01%
DY 6.06 2.55 0.00 0.00 7.38 4.00 0.00 -
P/NAPS 0.58 1.02 1.44 0.97 1.01 1.09 1.12 -10.37%

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