[KPJ] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 0.09%
YoY- -8.76%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,206,883 956,311 738,655 615,916 549,124 377,036 155,715 40.63%
PBT 108,161 73,944 45,425 41,991 38,317 26,601 18,030 34.75%
Tax -12,592 -22,647 -14,748 -10,923 -2,525 -7,703 -6,081 12.88%
NP 95,569 51,297 30,677 31,068 35,792 18,898 11,949 41.37%
-
NP to SH 90,369 50,319 32,194 32,241 35,336 18,898 11,948 40.06%
-
Tax Rate 11.64% 30.63% 32.47% 26.01% 6.59% 28.96% 33.73% -
Total Cost 1,111,314 905,014 707,978 584,848 513,332 358,138 143,766 40.57%
-
Net Worth 547,332 472,135 402,299 291,686 269,263 225,770 147,434 24.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 55,676 28,270 44,203 35,949 46,221 19,125 2,399 68.81%
Div Payout % 61.61% 56.18% 137.30% 111.50% 130.81% 101.20% 20.08% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 547,332 472,135 402,299 291,686 269,263 225,770 147,434 24.41%
NOSH 206,540 206,172 201,149 201,163 200,942 191,330 48,024 27.49%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.92% 5.36% 4.15% 5.04% 6.52% 5.01% 7.67% -
ROE 16.51% 10.66% 8.00% 11.05% 13.12% 8.37% 8.10% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 584.33 463.84 367.22 306.18 273.27 197.06 324.24 10.30%
EPS 43.75 24.41 16.00 16.03 17.59 9.88 24.88 9.85%
DPS 27.00 13.71 22.00 17.87 23.00 10.00 5.00 32.42%
NAPS 2.65 2.29 2.00 1.45 1.34 1.18 3.07 -2.41%
Adjusted Per Share Value based on latest NOSH - 201,163
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.64 21.90 16.92 14.10 12.57 8.63 3.57 40.60%
EPS 2.07 1.15 0.74 0.74 0.81 0.43 0.27 40.37%
DPS 1.28 0.65 1.01 0.82 1.06 0.44 0.05 71.59%
NAPS 0.1253 0.1081 0.0921 0.0668 0.0617 0.0517 0.0338 24.38%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.54 3.50 1.61 1.50 1.48 1.35 1.96 -
P/RPS 0.61 0.75 0.44 0.49 0.54 0.69 0.60 0.27%
P/EPS 8.09 14.34 10.06 9.36 8.42 13.67 7.88 0.43%
EY 12.36 6.97 9.94 10.68 11.88 7.32 12.69 -0.43%
DY 7.63 3.92 13.66 11.91 15.54 7.40 2.55 20.02%
P/NAPS 1.34 1.53 0.81 1.03 1.10 1.14 0.64 13.09%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 27/08/07 05/09/06 23/08/05 26/08/04 26/08/03 27/08/02 -
Price 3.38 3.20 2.02 1.62 1.32 1.26 1.95 -
P/RPS 0.58 0.69 0.55 0.53 0.48 0.64 0.60 -0.56%
P/EPS 7.73 13.11 12.62 10.11 7.51 12.76 7.84 -0.23%
EY 12.94 7.63 7.92 9.89 13.32 7.84 12.76 0.23%
DY 7.99 4.28 10.89 11.03 17.42 7.93 2.56 20.86%
P/NAPS 1.28 1.40 1.01 1.12 0.99 1.07 0.64 12.23%

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