[KPJ] QoQ 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- 5.78%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 199,860 191,493 178,297 169,005 162,683 149,658 153,047 19.53%
PBT 12,330 11,170 9,787 12,138 10,238 10,138 13,306 -4.96%
Tax -3,576 -3,536 -3,787 -3,849 -3,284 -1,414 -6,411 -32.31%
NP 8,754 7,634 6,000 8,289 6,954 8,724 6,895 17.30%
-
NP to SH 8,754 7,634 7,209 8,597 8,127 7,498 6,895 17.30%
-
Tax Rate 29.00% 31.66% 38.69% 31.71% 32.08% 13.95% 48.18% -
Total Cost 191,106 183,859 172,297 160,716 155,729 140,934 146,152 19.63%
-
Net Worth 402,299 438,746 401,967 297,279 291,686 240,143 271,416 30.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 22,108 22,095 22,127 12,093 - -
Div Payout % - - 306.67% 257.01% 272.28% 161.29% - -
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 402,299 438,746 401,967 297,279 291,686 240,143 271,416 30.09%
NOSH 201,149 201,259 200,983 200,864 201,163 172,764 201,049 0.03%
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 4.38% 3.99% 3.37% 4.90% 4.27% 5.83% 4.51% -
ROE 2.18% 1.74% 1.79% 2.89% 2.79% 3.12% 2.54% -
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 99.36 95.15 88.71 84.14 80.87 86.63 76.12 19.49%
EPS 4.35 3.80 3.59 4.28 4.04 4.34 3.43 17.21%
DPS 0.00 0.00 11.00 11.00 11.00 7.00 0.00 -
NAPS 2.00 2.18 2.00 1.48 1.45 1.39 1.35 30.04%
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 4.58 4.39 4.08 3.87 3.73 3.43 3.50 19.69%
EPS 0.20 0.17 0.17 0.20 0.19 0.17 0.16 16.08%
DPS 0.00 0.00 0.51 0.51 0.51 0.28 0.00 -
NAPS 0.0921 0.1005 0.0921 0.0681 0.0668 0.055 0.0622 30.00%
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 1.62 1.67 1.70 1.84 1.85 1.67 2.04 -14.28%
P/EPS 36.99 41.92 42.10 36.21 37.13 33.41 45.20 -12.54%
EY 2.70 2.39 2.38 2.76 2.69 2.99 2.21 14.32%
DY 0.00 0.00 7.28 7.10 7.33 4.83 0.00 -
P/NAPS 0.81 0.73 0.76 1.05 1.03 1.04 1.15 -20.88%
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 2.03 1.64 1.84 1.77 2.00 1.69 2.04 -0.32%
P/EPS 46.42 41.13 45.44 34.81 40.10 33.64 45.20 1.79%
EY 2.15 2.43 2.20 2.87 2.49 2.97 2.21 -1.82%
DY 0.00 0.00 6.75 7.38 6.79 4.79 0.00 -
P/NAPS 1.01 0.72 0.82 1.01 1.12 1.05 1.15 -8.31%

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