[KPJ] QoQ 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- -3.47%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 304,592 287,223 259,334 256,875 221,911 218,191 199,860 32.33%
PBT 21,079 26,792 21,270 16,114 17,127 19,433 12,330 42.83%
Tax 8,983 -6,445 -5,842 -4,160 -5,890 -6,755 -3,576 -
NP 30,062 20,347 15,428 11,954 11,237 12,678 8,754 127.10%
-
NP to SH 29,850 18,642 14,329 11,416 11,826 12,748 8,754 126.04%
-
Tax Rate -42.62% 24.06% 27.47% 25.82% 34.39% 34.76% 29.00% -
Total Cost 274,530 266,876 243,906 244,921 210,674 205,513 191,106 27.23%
-
Net Worth 490,506 490,905 472,135 455,000 452,321 402,324 402,299 14.08%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 41,219 - - - 28,270 - - -
Div Payout % 138.09% - - - 239.05% - - -
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 490,506 490,905 472,135 455,000 452,321 402,324 402,299 14.08%
NOSH 206,095 207,133 206,172 204,955 201,929 201,162 201,149 1.62%
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 9.87% 7.08% 5.95% 4.65% 5.06% 5.81% 4.38% -
ROE 6.09% 3.80% 3.03% 2.51% 2.61% 3.17% 2.18% -
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 147.79 138.67 125.78 125.33 109.90 108.47 99.36 30.20%
EPS 14.48 9.00 6.95 5.57 5.80 6.29 4.35 122.45%
DPS 20.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.38 2.37 2.29 2.22 2.24 2.00 2.00 12.26%
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 6.73 6.35 5.73 5.67 4.90 4.82 4.42 32.25%
EPS 0.66 0.41 0.32 0.25 0.26 0.28 0.19 128.84%
DPS 0.91 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.1084 0.1084 0.1043 0.1005 0.0999 0.0889 0.0889 14.09%
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 2.34 2.29 2.78 2.11 1.82 1.76 1.62 27.69%
P/EPS 23.89 35.33 50.36 47.40 34.15 30.14 36.99 -25.22%
EY 4.19 2.83 1.99 2.11 2.93 3.32 2.70 33.93%
DY 5.78 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 1.45 1.34 1.53 1.19 0.89 0.96 0.81 47.27%
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 2.15 2.47 2.54 2.71 1.91 1.79 2.03 3.89%
P/EPS 21.96 38.00 46.04 61.04 35.86 30.61 46.42 -39.20%
EY 4.55 2.63 2.17 1.64 2.79 3.27 2.15 64.60%
DY 6.29 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.34 1.44 1.40 1.53 0.94 0.97 1.01 20.67%

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