[KPJ] QoQ Cumulative Quarter 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- 51.02%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 391,353 191,493 659,643 481,346 312,341 149,658 583,397 -23.42%
PBT 23,500 11,170 42,301 32,514 20,376 10,138 40,646 -30.66%
Tax -7,112 -3,536 -13,560 -9,773 -5,924 -1,414 -8,810 -13.33%
NP 16,388 7,634 28,741 22,741 14,452 8,724 31,836 -35.84%
-
NP to SH 16,388 7,634 32,657 25,448 16,851 7,498 31,836 -35.84%
-
Tax Rate 30.26% 31.66% 32.06% 30.06% 29.07% 13.95% 21.67% -
Total Cost 374,965 183,859 630,902 458,605 297,889 140,934 551,561 -22.73%
-
Net Worth 401,927 438,746 410,048 297,496 291,574 240,143 377,863 4.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 22,110 22,111 22,119 12,093 14,069 -
Div Payout % - - 67.71% 86.89% 131.26% 161.29% 44.19% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 401,927 438,746 410,048 297,496 291,574 240,143 377,863 4.21%
NOSH 200,963 201,259 201,004 201,011 201,085 172,764 200,991 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.19% 3.99% 4.36% 4.72% 4.63% 5.83% 5.46% -
ROE 4.08% 1.74% 7.96% 8.55% 5.78% 3.12% 8.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 194.74 95.15 328.17 239.46 155.33 86.63 290.26 -23.41%
EPS 8.15 3.80 16.25 12.66 8.38 4.34 15.84 -35.86%
DPS 0.00 0.00 11.00 11.00 11.00 7.00 7.00 -
NAPS 2.00 2.18 2.04 1.48 1.45 1.39 1.88 4.22%
Adjusted Per Share Value based on latest NOSH - 200,864
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.65 4.23 14.57 10.63 6.90 3.31 12.89 -23.40%
EPS 0.36 0.17 0.72 0.56 0.37 0.17 0.70 -35.88%
DPS 0.00 0.00 0.49 0.49 0.49 0.27 0.31 -
NAPS 0.0888 0.0969 0.0906 0.0657 0.0644 0.0531 0.0835 4.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.61 1.59 1.51 1.55 1.50 1.45 1.55 -
P/RPS 0.83 1.67 0.46 0.65 0.97 1.67 0.53 34.96%
P/EPS 19.74 41.92 9.29 12.24 17.90 33.41 9.79 59.80%
EY 5.07 2.39 10.76 8.17 5.59 2.99 10.22 -37.41%
DY 0.00 0.00 7.28 7.10 7.33 4.83 4.52 -
P/NAPS 0.81 0.73 0.74 1.05 1.03 1.04 0.82 -0.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 05/09/06 01/06/06 03/03/06 25/11/05 23/08/05 27/05/05 25/02/05 -
Price 2.02 1.56 1.63 1.49 1.62 1.46 1.55 -
P/RPS 1.04 1.64 0.50 0.62 1.04 1.69 0.53 56.93%
P/EPS 24.77 41.13 10.03 11.77 19.33 33.64 9.79 85.99%
EY 4.04 2.43 9.97 8.50 5.17 2.97 10.22 -46.22%
DY 0.00 0.00 6.75 7.38 6.79 4.79 4.52 -
P/NAPS 1.01 0.72 0.80 1.01 1.12 1.05 0.82 14.94%

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