[KPJ] QoQ TTM 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- 1.99%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 896,837 831,455 787,841 738,655 701,478 659,643 634,393 25.98%
PBT 65,004 60,060 52,720 45,425 43,333 42,301 45,820 26.28%
Tax -20,381 -19,757 -17,654 -14,748 -14,456 -12,334 -14,958 22.92%
NP 44,623 40,303 35,066 30,677 28,877 29,967 30,862 27.89%
-
NP to SH 44,744 40,962 36,345 32,194 31,567 32,657 32,343 24.18%
-
Tax Rate 31.35% 32.90% 33.49% 32.47% 33.36% 29.16% 32.65% -
Total Cost 852,214 791,152 752,775 707,978 672,601 629,676 603,531 25.88%
-
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 28,270 22,108 44,203 66,331 80,152 58,044 -38.12%
Div Payout % 63.18% 69.02% 60.83% 137.30% 210.13% 245.44% 179.46% -
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 4.98% 4.85% 4.45% 4.15% 4.12% 4.54% 4.86% -
ROE 9.83% 9.06% 9.03% 8.00% 7.19% 8.12% 10.88% -
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 437.58 411.76 391.64 367.22 348.54 328.21 315.83 24.30%
EPS 21.83 20.29 18.07 16.00 15.68 16.25 16.10 22.52%
DPS 14.00 14.00 11.00 22.00 33.00 39.88 28.90 -38.34%
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 19.81 18.37 17.40 16.32 15.50 14.57 14.01 26.00%
EPS 0.99 0.90 0.80 0.71 0.70 0.72 0.71 24.83%
DPS 0.62 0.62 0.49 0.98 1.47 1.77 1.28 -38.35%
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 0.60 0.49 0.49 0.44 0.46 0.46 0.49 14.46%
P/EPS 12.09 9.86 10.57 10.06 10.14 9.29 9.63 16.39%
EY 8.27 10.14 9.46 9.94 9.86 10.76 10.39 -14.12%
DY 5.30 7.00 5.76 13.66 20.75 26.41 18.64 -56.79%
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 0.78 0.51 0.50 0.55 0.45 0.50 0.47 40.21%
P/EPS 15.57 10.35 10.74 12.62 9.95 10.03 9.25 41.54%
EY 6.42 9.66 9.31 7.92 10.05 9.97 10.81 -29.36%
DY 4.12 6.67 5.67 10.89 21.15 24.47 19.39 -64.42%
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