[KPJ] QoQ 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- 5.9%
YoY- 1.81%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 221,911 218,191 199,860 191,493 178,297 169,005 162,683 22.92%
PBT 17,127 19,433 12,330 11,170 9,787 12,138 10,238 40.78%
Tax -5,890 -6,755 -3,576 -3,536 -3,787 -3,849 -3,284 47.46%
NP 11,237 12,678 8,754 7,634 6,000 8,289 6,954 37.58%
-
NP to SH 11,826 12,748 8,754 7,634 7,209 8,597 8,127 28.32%
-
Tax Rate 34.39% 34.76% 29.00% 31.66% 38.69% 31.71% 32.08% -
Total Cost 210,674 205,513 191,106 183,859 172,297 160,716 155,729 22.25%
-
Net Worth 452,321 402,324 402,299 438,746 401,967 297,279 291,686 33.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 28,270 - - - 22,108 22,095 22,127 17.69%
Div Payout % 239.05% - - - 306.67% 257.01% 272.28% -
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 452,321 402,324 402,299 438,746 401,967 297,279 291,686 33.86%
NOSH 201,929 201,162 201,149 201,259 200,983 200,864 201,163 0.25%
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 5.06% 5.81% 4.38% 3.99% 3.37% 4.90% 4.27% -
ROE 2.61% 3.17% 2.18% 1.74% 1.79% 2.89% 2.79% -
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 109.90 108.47 99.36 95.15 88.71 84.14 80.87 22.62%
EPS 5.80 6.29 4.35 3.80 3.59 4.28 4.04 27.17%
DPS 14.00 0.00 0.00 0.00 11.00 11.00 11.00 17.39%
NAPS 2.24 2.00 2.00 2.18 2.00 1.48 1.45 33.52%
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 4.90 4.82 4.42 4.23 3.94 3.73 3.59 22.97%
EPS 0.26 0.28 0.19 0.17 0.16 0.19 0.18 27.69%
DPS 0.62 0.00 0.00 0.00 0.49 0.49 0.49 16.93%
NAPS 0.0999 0.0889 0.0889 0.0969 0.0888 0.0657 0.0644 33.89%
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 1.82 1.76 1.62 1.67 1.70 1.84 1.85 -1.08%
P/EPS 34.15 30.14 36.99 41.92 42.10 36.21 37.13 -5.41%
EY 2.93 3.32 2.70 2.39 2.38 2.76 2.69 5.84%
DY 7.00 0.00 0.00 0.00 7.28 7.10 7.33 -3.01%
P/NAPS 0.89 0.96 0.81 0.73 0.76 1.05 1.03 -9.25%
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 1.91 1.79 2.03 1.64 1.84 1.77 2.00 -3.01%
P/EPS 35.86 30.61 46.42 41.13 45.44 34.81 40.10 -7.16%
EY 2.79 3.27 2.15 2.43 2.20 2.87 2.49 7.85%
DY 6.67 0.00 0.00 0.00 6.75 7.38 6.79 -1.17%
P/NAPS 0.94 0.97 1.01 0.72 0.82 1.01 1.12 -10.99%

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