[KPJ] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.94%
YoY- 52.34%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,230,136 1,218,904 1,108,024 1,071,242 1,032,418 1,027,500 831,455 29.87%
PBT 120,580 125,436 85,255 85,568 74,768 64,456 60,060 59.21%
Tax -30,260 -31,072 -7,464 -21,929 -20,004 -16,640 -18,939 36.70%
NP 90,320 94,364 77,791 63,638 54,764 47,816 41,121 69.05%
-
NP to SH 83,754 86,792 74,237 59,182 51,490 45,664 40,962 61.16%
-
Tax Rate 25.10% 24.77% 8.75% 25.63% 26.75% 25.82% 31.53% -
Total Cost 1,139,816 1,124,540 1,030,233 1,007,604 977,654 979,684 790,334 27.67%
-
Net Worth 547,209 517,699 504,893 490,887 472,026 455,000 437,799 16.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 28,909 - 41,215 - - - 28,245 1.56%
Div Payout % 34.52% - 55.52% - - - 68.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 547,209 517,699 504,893 490,887 472,026 455,000 437,799 16.04%
NOSH 206,494 206,254 206,078 207,125 206,124 204,955 201,750 1.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.34% 7.74% 7.02% 5.94% 5.30% 4.65% 4.95% -
ROE 15.31% 16.76% 14.70% 12.06% 10.91% 10.04% 9.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 595.72 590.97 537.67 517.19 500.87 501.33 412.12 27.87%
EPS 40.56 42.08 36.02 28.57 24.98 22.28 20.30 58.70%
DPS 14.00 0.00 20.00 0.00 0.00 0.00 14.00 0.00%
NAPS 2.65 2.51 2.45 2.37 2.29 2.22 2.17 14.26%
Adjusted Per Share Value based on latest NOSH - 207,133
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.17 27.91 25.37 24.53 23.64 23.53 19.04 29.87%
EPS 1.92 1.99 1.70 1.36 1.18 1.05 0.94 61.05%
DPS 0.66 0.00 0.94 0.00 0.00 0.00 0.65 1.02%
NAPS 0.1253 0.1186 0.1156 0.1124 0.1081 0.1042 0.1003 16.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.54 3.20 3.46 3.18 3.50 2.64 2.00 -
P/RPS 0.59 0.54 0.64 0.61 0.70 0.53 0.49 13.19%
P/EPS 8.73 7.60 9.60 11.13 14.01 11.85 9.85 -7.73%
EY 11.46 13.15 10.41 8.99 7.14 8.44 10.15 8.43%
DY 3.95 0.00 5.78 0.00 0.00 0.00 7.00 -31.73%
P/NAPS 1.34 1.27 1.41 1.34 1.53 1.19 0.92 28.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 30/05/07 28/02/07 -
Price 3.38 3.50 3.18 3.42 3.20 3.40 2.10 -
P/RPS 0.57 0.59 0.59 0.66 0.64 0.68 0.51 7.70%
P/EPS 8.33 8.32 8.83 11.97 12.81 15.26 10.34 -13.43%
EY 12.00 12.02 11.33 8.35 7.81 6.55 9.67 15.49%
DY 4.14 0.00 6.29 0.00 0.00 0.00 6.67 -27.25%
P/NAPS 1.28 1.39 1.30 1.44 1.40 1.53 0.97 20.32%

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