[KPJ] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 11.48%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,108,024 1,071,242 1,032,418 1,027,500 831,455 812,725 782,706 25.99%
PBT 85,255 85,568 74,768 64,456 60,060 57,244 47,000 48.57%
Tax -7,464 -21,929 -20,004 -16,640 -18,939 -17,398 -14,224 -34.86%
NP 77,791 63,638 54,764 47,816 41,121 39,845 32,776 77.64%
-
NP to SH 74,237 59,182 51,490 45,664 40,962 38,848 32,776 72.21%
-
Tax Rate 8.75% 25.63% 26.75% 25.82% 31.53% 30.39% 30.26% -
Total Cost 1,030,233 1,007,604 977,654 979,684 790,334 772,880 749,930 23.50%
-
Net Worth 504,893 490,887 472,026 455,000 437,799 402,350 401,927 16.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,215 - - - 28,245 - - -
Div Payout % 55.52% - - - 68.95% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 504,893 490,887 472,026 455,000 437,799 402,350 401,927 16.37%
NOSH 206,078 207,125 206,124 204,955 201,750 201,175 200,963 1.68%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.02% 5.94% 5.30% 4.65% 4.95% 4.90% 4.19% -
ROE 14.70% 12.06% 10.91% 10.04% 9.36% 9.66% 8.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 537.67 517.19 500.87 501.33 412.12 403.99 389.48 23.90%
EPS 36.02 28.57 24.98 22.28 20.30 19.16 16.30 69.41%
DPS 20.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.45 2.37 2.29 2.22 2.17 2.00 2.00 14.44%
Adjusted Per Share Value based on latest NOSH - 204,955
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 25.37 24.53 23.64 23.53 19.04 18.61 17.92 26.00%
EPS 1.70 1.36 1.18 1.05 0.94 0.89 0.75 72.29%
DPS 0.94 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.1156 0.1124 0.1081 0.1042 0.1003 0.0921 0.092 16.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.46 3.18 3.50 2.64 2.00 1.91 1.61 -
P/RPS 0.64 0.61 0.70 0.53 0.49 0.47 0.41 34.45%
P/EPS 9.60 11.13 14.01 11.85 9.85 9.89 9.87 -1.82%
EY 10.41 8.99 7.14 8.44 10.15 10.11 10.13 1.82%
DY 5.78 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 1.41 1.34 1.53 1.19 0.92 0.96 0.81 44.56%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 27/08/07 30/05/07 28/02/07 29/11/06 05/09/06 -
Price 3.18 3.42 3.20 3.40 2.10 1.94 2.02 -
P/RPS 0.59 0.66 0.64 0.68 0.51 0.48 0.52 8.75%
P/EPS 8.83 11.97 12.81 15.26 10.34 10.05 12.39 -20.16%
EY 11.33 8.35 7.81 6.55 9.67 9.95 8.07 25.30%
DY 6.29 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.30 1.44 1.40 1.53 0.97 0.97 1.01 18.27%

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