[KPJ] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.1%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 310,342 304,726 304,592 287,223 259,334 256,875 221,911 25.08%
PBT 28,931 31,359 21,079 26,792 21,270 16,114 17,127 41.88%
Tax -7,362 -7,768 8,983 -6,445 -5,842 -4,160 -5,890 16.05%
NP 21,569 23,591 30,062 20,347 15,428 11,954 11,237 54.51%
-
NP to SH 20,179 21,698 29,850 18,642 14,329 11,416 11,826 42.83%
-
Tax Rate 25.45% 24.77% -42.62% 24.06% 27.47% 25.82% 34.39% -
Total Cost 288,773 281,135 274,530 266,876 243,906 244,921 210,674 23.41%
-
Net Worth 547,332 517,699 490,506 490,905 472,135 455,000 452,321 13.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 14,457 - 41,219 - - - 28,270 -36.07%
Div Payout % 71.65% - 138.09% - - - 239.05% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 547,332 517,699 490,506 490,905 472,135 455,000 452,321 13.56%
NOSH 206,540 206,254 206,095 207,133 206,172 204,955 201,929 1.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.95% 7.74% 9.87% 7.08% 5.95% 4.65% 5.06% -
ROE 3.69% 4.19% 6.09% 3.80% 3.03% 2.51% 2.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 150.26 147.74 147.79 138.67 125.78 125.33 109.90 23.21%
EPS 9.77 10.52 14.48 9.00 6.95 5.57 5.80 41.61%
DPS 7.00 0.00 20.00 0.00 0.00 0.00 14.00 -37.03%
NAPS 2.65 2.51 2.38 2.37 2.29 2.22 2.24 11.86%
Adjusted Per Share Value based on latest NOSH - 207,133
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.11 6.98 6.98 6.58 5.94 5.88 5.08 25.14%
EPS 0.46 0.50 0.68 0.43 0.33 0.26 0.27 42.69%
DPS 0.33 0.00 0.94 0.00 0.00 0.00 0.65 -36.38%
NAPS 0.1253 0.1186 0.1123 0.1124 0.1081 0.1042 0.1036 13.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.54 3.20 3.46 3.18 3.50 2.64 2.00 -
P/RPS 2.36 2.17 2.34 2.29 2.78 2.11 1.82 18.93%
P/EPS 36.23 30.42 23.89 35.33 50.36 47.40 34.15 4.02%
EY 2.76 3.29 4.19 2.83 1.99 2.11 2.93 -3.90%
DY 1.98 0.00 5.78 0.00 0.00 0.00 7.00 -56.94%
P/NAPS 1.34 1.27 1.45 1.34 1.53 1.19 0.89 31.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 30/05/07 28/02/07 -
Price 3.38 3.50 3.18 3.42 3.20 3.40 2.10 -
P/RPS 2.25 2.37 2.15 2.47 2.54 2.71 1.91 11.55%
P/EPS 34.60 33.27 21.96 38.00 46.04 61.04 35.86 -2.35%
EY 2.89 3.01 4.55 2.63 2.17 1.64 2.79 2.37%
DY 2.07 0.00 6.29 0.00 0.00 0.00 6.67 -54.19%
P/NAPS 1.28 1.39 1.34 1.44 1.40 1.53 0.94 22.87%

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