[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.62%
YoY- 1.81%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 831,455 609,544 391,353 191,493 659,643 481,346 312,341 91.73%
PBT 60,060 42,933 23,500 11,170 42,301 32,514 20,376 105.17%
Tax -18,939 -13,049 -7,112 -3,536 -13,560 -9,773 -5,924 116.55%
NP 41,121 29,884 16,388 7,634 28,741 22,741 14,452 100.41%
-
NP to SH 40,962 29,136 16,388 7,634 32,657 25,448 16,851 80.49%
-
Tax Rate 31.53% 30.39% 30.26% 31.66% 32.06% 30.06% 29.07% -
Total Cost 790,334 579,660 374,965 183,859 630,902 458,605 297,889 91.30%
-
Net Worth 437,799 402,350 401,927 438,746 410,048 297,496 291,574 31.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 28,245 - - - 22,110 22,111 22,119 17.64%
Div Payout % 68.95% - - - 67.71% 86.89% 131.26% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 437,799 402,350 401,927 438,746 410,048 297,496 291,574 31.02%
NOSH 201,750 201,175 200,963 201,259 201,004 201,011 201,085 0.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.95% 4.90% 4.19% 3.99% 4.36% 4.72% 4.63% -
ROE 9.36% 7.24% 4.08% 1.74% 7.96% 8.55% 5.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 412.12 302.99 194.74 95.15 328.17 239.46 155.33 91.31%
EPS 20.30 14.37 8.15 3.80 16.25 12.66 8.38 80.08%
DPS 14.00 0.00 0.00 0.00 11.00 11.00 11.00 17.39%
NAPS 2.17 2.00 2.00 2.18 2.04 1.48 1.45 30.74%
Adjusted Per Share Value based on latest NOSH - 201,259
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.04 13.96 8.96 4.39 15.11 11.02 7.15 91.77%
EPS 0.94 0.67 0.38 0.17 0.75 0.58 0.39 79.47%
DPS 0.65 0.00 0.00 0.00 0.51 0.51 0.51 17.49%
NAPS 0.1003 0.0921 0.092 0.1005 0.0939 0.0681 0.0668 31.02%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.00 1.91 1.61 1.59 1.51 1.55 1.50 -
P/RPS 0.49 0.63 0.83 1.67 0.46 0.65 0.97 -36.49%
P/EPS 9.85 13.19 19.74 41.92 9.29 12.24 17.90 -32.77%
EY 10.15 7.58 5.07 2.39 10.76 8.17 5.59 48.67%
DY 7.00 0.00 0.00 0.00 7.28 7.10 7.33 -3.01%
P/NAPS 0.92 0.96 0.81 0.73 0.74 1.05 1.03 -7.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 05/09/06 01/06/06 03/03/06 25/11/05 23/08/05 -
Price 2.10 1.94 2.02 1.56 1.63 1.49 1.62 -
P/RPS 0.51 0.64 1.04 1.64 0.50 0.62 1.04 -37.73%
P/EPS 10.34 13.40 24.77 41.13 10.03 11.77 19.33 -34.02%
EY 9.67 7.47 4.04 2.43 9.97 8.50 5.17 51.63%
DY 6.67 0.00 0.00 0.00 6.75 7.38 6.79 -1.17%
P/NAPS 0.97 0.97 1.01 0.72 0.80 1.01 1.12 -9.11%

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