[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 67.25%
YoY- 81.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 944,804 615,068 304,726 1,108,024 803,432 516,209 256,875 137.71%
PBT 90,377 60,290 31,359 85,255 64,176 37,384 16,114 214.68%
Tax -22,531 -15,130 -7,768 -7,464 -16,447 -10,002 -4,160 207.45%
NP 67,846 45,160 23,591 77,791 47,729 27,382 11,954 217.17%
-
NP to SH 63,189 41,877 21,698 74,237 44,387 25,745 11,416 211.93%
-
Tax Rate 24.93% 25.10% 24.77% 8.75% 25.63% 26.75% 25.82% -
Total Cost 876,958 569,908 281,135 1,030,233 755,703 488,827 244,921 133.50%
-
Net Worth 556,212 547,209 517,699 504,893 490,887 472,026 455,000 14.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 14,473 14,454 - 41,215 - - - -
Div Payout % 22.91% 34.52% - 55.52% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 556,212 547,209 517,699 504,893 490,887 472,026 455,000 14.28%
NOSH 206,770 206,494 206,254 206,078 207,125 206,124 204,955 0.58%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.18% 7.34% 7.74% 7.02% 5.94% 5.30% 4.65% -
ROE 11.36% 7.65% 4.19% 14.70% 9.04% 5.45% 2.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 456.93 297.86 147.74 537.67 387.90 250.44 125.33 136.32%
EPS 30.56 20.28 10.52 36.02 21.43 12.49 5.57 210.11%
DPS 7.00 7.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 2.69 2.65 2.51 2.45 2.37 2.29 2.22 13.61%
Adjusted Per Share Value based on latest NOSH - 206,095
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.64 14.09 6.98 25.37 18.40 11.82 5.88 137.80%
EPS 1.45 0.96 0.50 1.70 1.02 0.59 0.26 213.49%
DPS 0.33 0.33 0.00 0.94 0.00 0.00 0.00 -
NAPS 0.1274 0.1253 0.1186 0.1156 0.1124 0.1081 0.1042 14.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.08 3.54 3.20 3.46 3.18 3.50 2.64 -
P/RPS 0.67 1.19 2.17 0.64 0.82 1.40 2.11 -53.35%
P/EPS 10.08 17.46 30.42 9.60 14.84 28.02 47.40 -64.27%
EY 9.92 5.73 3.29 10.41 6.74 3.57 2.11 179.85%
DY 2.27 1.98 0.00 5.78 0.00 0.00 0.00 -
P/NAPS 1.14 1.34 1.27 1.41 1.34 1.53 1.19 -2.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 30/05/07 -
Price 2.75 3.38 3.50 3.18 3.42 3.20 3.40 -
P/RPS 0.60 1.13 2.37 0.59 0.88 1.28 2.71 -63.30%
P/EPS 9.00 16.67 33.27 8.83 15.96 25.62 61.04 -71.99%
EY 11.11 6.00 3.01 11.33 6.27 3.90 1.64 256.77%
DY 2.55 2.07 0.00 6.29 0.00 0.00 0.00 -
P/NAPS 1.02 1.28 1.39 1.30 1.44 1.40 1.53 -23.62%

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