[KPJ] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 60.12%
YoY- 152.41%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 431,843 385,344 322,501 304,592 221,911 178,297 153,047 18.86%
PBT 44,232 39,387 23,676 21,079 17,127 9,787 13,306 22.15%
Tax -11,109 -5,223 -2,213 8,983 -5,890 -3,787 -6,411 9.59%
NP 33,123 34,164 21,463 30,062 11,237 6,000 6,895 29.88%
-
NP to SH 32,255 37,358 22,456 29,850 11,826 7,209 6,895 29.30%
-
Tax Rate 25.12% 13.26% 9.35% -42.62% 34.39% 38.69% 48.18% -
Total Cost 398,720 351,180 301,038 274,530 210,674 172,297 146,152 18.19%
-
Net Worth 554,190 415,717 413,523 490,506 452,321 401,967 271,416 12.62%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 19,396 20,785 14,473 41,219 28,270 22,108 - -
Div Payout % 60.14% 55.64% 64.45% 138.09% 239.05% 306.67% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 554,190 415,717 413,523 490,506 452,321 401,967 271,416 12.62%
NOSH 554,190 207,858 206,761 206,095 201,929 200,983 201,049 18.40%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.67% 8.87% 6.66% 9.87% 5.06% 3.37% 4.51% -
ROE 5.82% 8.99% 5.43% 6.09% 2.61% 1.79% 2.54% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.92 185.39 155.98 147.79 109.90 88.71 76.12 0.39%
EPS 6.37 17.97 10.86 14.48 5.80 3.59 3.43 10.86%
DPS 3.50 10.00 7.00 20.00 14.00 11.00 0.00 -
NAPS 1.00 2.00 2.00 2.38 2.24 2.00 1.35 -4.87%
Adjusted Per Share Value based on latest NOSH - 206,095
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.89 8.82 7.39 6.98 5.08 4.08 3.50 18.89%
EPS 0.74 0.86 0.51 0.68 0.27 0.17 0.16 29.06%
DPS 0.44 0.48 0.33 0.94 0.65 0.51 0.00 -
NAPS 0.1269 0.0952 0.0947 0.1123 0.1036 0.0921 0.0622 12.61%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.72 2.17 2.55 3.46 2.00 1.51 1.55 -
P/RPS 4.77 1.17 1.63 2.34 1.82 1.70 2.04 15.20%
P/EPS 63.92 12.07 23.48 23.89 34.15 42.10 45.20 5.94%
EY 1.56 8.28 4.26 4.19 2.93 2.38 2.21 -5.63%
DY 0.94 4.61 2.75 5.78 7.00 7.28 0.00 -
P/NAPS 3.72 1.09 1.28 1.45 0.89 0.76 1.15 21.60%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 01/03/11 25/02/10 25/02/09 28/02/08 28/02/07 03/03/06 25/02/05 -
Price 3.81 2.41 2.70 3.18 2.10 1.63 1.55 -
P/RPS 4.89 1.30 1.73 2.15 1.91 1.84 2.04 15.67%
P/EPS 65.46 13.41 24.86 21.96 35.86 45.44 45.20 6.36%
EY 1.53 7.46 4.02 4.55 2.79 2.20 2.21 -5.94%
DY 0.92 4.15 2.59 6.29 6.67 6.75 0.00 -
P/NAPS 3.81 1.21 1.35 1.34 0.94 0.82 1.15 22.08%

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