[KPJ] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.7%
YoY- 25.43%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,456,353 1,267,305 1,108,024 831,455 659,643 583,397 509,521 19.10%
PBT 143,890 114,053 85,255 60,060 42,301 40,645 31,990 28.45%
Tax -29,154 -24,744 -7,464 -19,757 -12,334 -8,810 -2,946 46.47%
NP 114,736 89,309 77,791 40,303 29,967 31,835 29,044 25.70%
-
NP to SH 110,880 85,645 74,237 40,962 32,657 31,379 29,044 24.99%
-
Tax Rate 20.26% 21.70% 8.75% 32.90% 29.16% 21.68% 9.21% -
Total Cost 1,341,617 1,177,996 1,030,233 791,152 629,676 551,562 480,477 18.64%
-
Net Worth 415,717 413,523 490,506 452,321 401,967 271,416 200,905 12.87%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 41,598 43,400 41,219 28,270 80,152 24,124 41,222 0.15%
Div Payout % 37.52% 50.68% 55.52% 69.02% 245.44% 76.88% 141.93% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 415,717 413,523 490,506 452,321 401,967 271,416 200,905 12.87%
NOSH 207,858 206,761 206,095 201,929 200,983 201,049 200,905 0.56%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.88% 7.05% 7.02% 4.85% 4.54% 5.46% 5.70% -
ROE 26.67% 20.71% 15.13% 9.06% 8.12% 11.56% 14.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 700.65 612.93 537.63 411.76 328.21 290.18 253.61 18.43%
EPS 53.34 41.42 36.02 20.29 16.25 15.61 14.46 24.27%
DPS 20.00 21.00 20.00 14.00 39.88 12.00 20.52 -0.42%
NAPS 2.00 2.00 2.38 2.24 2.00 1.35 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 201,929
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.35 29.02 25.37 19.04 15.11 13.36 11.67 19.10%
EPS 2.54 1.96 1.70 0.94 0.75 0.72 0.67 24.84%
DPS 0.95 0.99 0.94 0.65 1.84 0.55 0.94 0.17%
NAPS 0.0952 0.0947 0.1123 0.1036 0.0921 0.0622 0.046 12.87%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.17 2.55 3.46 2.00 1.51 1.55 1.31 -
P/RPS 0.31 0.42 0.64 0.49 0.46 0.53 0.52 -8.25%
P/EPS 4.07 6.16 9.61 9.86 9.29 9.93 9.06 -12.47%
EY 24.58 16.24 10.41 10.14 10.76 10.07 11.04 14.25%
DY 9.22 8.24 5.78 7.00 26.41 7.74 15.66 -8.44%
P/NAPS 1.09 1.28 1.45 0.89 0.76 1.15 1.31 -3.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 03/03/06 25/02/05 26/03/04 -
Price 2.41 2.70 3.18 2.10 1.63 1.55 1.62 -
P/RPS 0.34 0.44 0.59 0.51 0.50 0.53 0.64 -9.99%
P/EPS 4.52 6.52 8.83 10.35 10.03 9.93 11.21 -14.03%
EY 22.13 15.34 11.33 9.66 9.97 10.07 8.92 16.33%
DY 8.30 7.78 6.29 6.67 24.47 7.74 12.67 -6.80%
P/NAPS 1.21 1.35 1.34 0.94 0.82 1.15 1.62 -4.74%

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