[KPJ] YoY TTM 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- 0.32%
YoY- -9.09%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,249,396 1,025,343 787,841 634,393 567,591 466,457 160,578 40.72%
PBT 111,456 81,303 52,720 45,820 39,224 29,056 18,207 35.21%
Tax -13,548 -22,337 -17,654 -14,958 -3,192 -5,578 -6,214 13.85%
NP 97,908 58,966 35,066 30,862 36,032 23,478 11,993 41.85%
-
NP to SH 93,039 56,213 36,345 32,343 35,576 23,478 11,992 40.65%
-
Tax Rate 12.16% 27.47% 33.49% 32.65% 8.14% 19.20% 34.13% -
Total Cost 1,151,488 966,377 752,775 603,531 531,559 442,979 148,585 40.63%
-
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 70,146 28,270 22,108 58,044 36,178 29,168 2,399 75.43%
Div Payout % 75.39% 50.29% 60.83% 179.46% 101.69% 124.24% 20.01% -
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 7.84% 5.75% 4.45% 4.86% 6.35% 5.03% 7.47% -
ROE 16.73% 11.45% 9.03% 10.88% 12.84% 9.66% 7.99% -
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 604.41 495.02 391.64 315.83 282.63 232.24 334.79 10.33%
EPS 45.01 27.14 18.07 16.10 17.71 11.69 25.00 10.28%
DPS 34.00 13.65 11.00 28.90 18.00 14.52 5.00 37.60%
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 28.61 23.48 18.04 14.53 13.00 10.68 3.68 40.70%
EPS 2.13 1.29 0.83 0.74 0.81 0.54 0.27 41.04%
DPS 1.61 0.65 0.51 1.33 0.83 0.67 0.05 78.27%
NAPS 0.1273 0.1124 0.0921 0.0681 0.0635 0.0557 0.0344 24.34%
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 0.51 0.64 0.49 0.49 0.54 0.53 0.33 7.51%
P/EPS 6.84 11.72 10.57 9.63 8.69 10.44 4.48 7.30%
EY 14.61 8.53 9.46 10.39 11.50 9.58 22.32 -6.81%
DY 11.04 4.29 5.76 18.64 11.69 11.90 4.46 16.29%
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 0.45 0.69 0.50 0.47 0.53 0.58 0.33 5.30%
P/EPS 6.11 12.60 10.74 9.25 8.47 11.55 4.36 5.77%
EY 16.37 7.94 9.31 10.81 11.81 8.66 22.94 -5.46%
DY 12.36 3.99 5.67 19.39 12.00 10.76 4.59 17.93%
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