[KPJ] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.67%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 256,875 221,911 218,191 199,860 191,493 178,297 169,005 32.22%
PBT 16,114 17,127 19,433 12,330 11,170 9,787 12,138 20.81%
Tax -4,160 -5,890 -6,755 -3,576 -3,536 -3,787 -3,849 5.32%
NP 11,954 11,237 12,678 8,754 7,634 6,000 8,289 27.67%
-
NP to SH 11,416 11,826 12,748 8,754 7,634 7,209 8,597 20.83%
-
Tax Rate 25.82% 34.39% 34.76% 29.00% 31.66% 38.69% 31.71% -
Total Cost 244,921 210,674 205,513 191,106 183,859 172,297 160,716 32.46%
-
Net Worth 455,000 452,321 402,324 402,299 438,746 401,967 297,279 32.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 28,270 - - - 22,108 22,095 -
Div Payout % - 239.05% - - - 306.67% 257.01% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 455,000 452,321 402,324 402,299 438,746 401,967 297,279 32.84%
NOSH 204,955 201,929 201,162 201,149 201,259 200,983 200,864 1.35%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.65% 5.06% 5.81% 4.38% 3.99% 3.37% 4.90% -
ROE 2.51% 2.61% 3.17% 2.18% 1.74% 1.79% 2.89% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 125.33 109.90 108.47 99.36 95.15 88.71 84.14 30.45%
EPS 5.57 5.80 6.29 4.35 3.80 3.59 4.28 19.21%
DPS 0.00 14.00 0.00 0.00 0.00 11.00 11.00 -
NAPS 2.22 2.24 2.00 2.00 2.18 2.00 1.48 31.06%
Adjusted Per Share Value based on latest NOSH - 201,149
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.67 4.90 4.82 4.42 4.23 3.94 3.73 32.23%
EPS 0.25 0.26 0.28 0.19 0.17 0.16 0.19 20.09%
DPS 0.00 0.62 0.00 0.00 0.00 0.49 0.49 -
NAPS 0.1005 0.0999 0.0889 0.0889 0.0969 0.0888 0.0657 32.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.64 2.00 1.91 1.61 1.59 1.51 1.55 -
P/RPS 2.11 1.82 1.76 1.62 1.67 1.70 1.84 9.56%
P/EPS 47.40 34.15 30.14 36.99 41.92 42.10 36.21 19.68%
EY 2.11 2.93 3.32 2.70 2.39 2.38 2.76 -16.40%
DY 0.00 7.00 0.00 0.00 0.00 7.28 7.10 -
P/NAPS 1.19 0.89 0.96 0.81 0.73 0.76 1.05 8.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 29/11/06 05/09/06 01/06/06 03/03/06 25/11/05 -
Price 3.40 2.10 1.94 2.02 1.56 1.63 1.49 -
P/RPS 2.71 1.91 1.79 2.03 1.64 1.84 1.77 32.87%
P/EPS 61.04 35.86 30.61 46.42 41.13 45.44 34.81 45.46%
EY 1.64 2.79 3.27 2.15 2.43 2.20 2.87 -31.16%
DY 0.00 6.67 0.00 0.00 0.00 6.75 7.38 -
P/NAPS 1.53 0.94 0.97 1.01 0.72 0.82 1.01 31.93%

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