[KPJ] QoQ Cumulative 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- -72.13%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,108,024 803,432 516,209 256,875 831,455 609,544 391,353 99.75%
PBT 85,255 64,176 37,384 16,114 60,060 42,933 23,500 135.54%
Tax -7,464 -16,447 -10,002 -4,160 -18,939 -13,049 -7,112 3.26%
NP 77,791 47,729 27,382 11,954 41,121 29,884 16,388 181.64%
-
NP to SH 74,237 44,387 25,745 11,416 40,962 29,136 16,388 173.02%
-
Tax Rate 8.75% 25.63% 26.75% 25.82% 31.53% 30.39% 30.26% -
Total Cost 1,030,233 755,703 488,827 244,921 790,334 579,660 374,965 95.80%
-
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% 9.04% 5.45% 2.51% 9.36% 7.24% 4.08% -
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 537.67 387.90 250.44 125.33 412.12 302.99 194.74 96.44%
EPS 36.02 21.43 12.49 5.57 20.30 14.37 8.15 168.58%
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 18.40 11.82 5.88 19.04 13.96 8.96 99.76%
EPS 1.70 1.02 0.59 0.26 0.94 0.67 0.38 170.76%
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 0.82 1.40 2.11 0.49 0.63 0.83 -15.87%
P/EPS 9.60 14.84 28.02 47.40 9.85 13.19 19.74 -38.07%
EY 10.41 6.74 3.57 2.11 10.15 7.58 5.07 61.33%
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 0.88 1.28 2.71 0.51 0.64 1.04 -31.39%
P/EPS 8.83 15.96 25.62 61.04 10.34 13.40 24.77 -49.62%
EY 11.33 6.27 3.90 1.64 9.67 7.47 4.04 98.49%
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