[KPJ] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.06%
YoY- 81.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,249,396 1,206,883 1,155,875 1,108,024 1,025,343 956,311 896,837 24.66%
PBT 111,456 108,161 100,500 85,255 81,303 73,944 65,004 43.11%
Tax -13,548 -12,592 -11,072 -7,464 -22,337 -22,647 -20,381 -23.77%
NP 97,908 95,569 89,428 77,791 58,966 51,297 44,623 68.61%
-
NP to SH 93,039 90,369 84,519 74,237 56,213 50,319 44,744 62.69%
-
Tax Rate 12.16% 11.64% 11.02% 8.75% 27.47% 30.63% 31.35% -
Total Cost 1,151,488 1,111,314 1,066,447 1,030,233 966,377 905,014 852,214 22.15%
-
Net Worth 556,055 547,332 517,699 490,506 490,905 472,135 455,000 14.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 70,146 55,676 41,219 41,219 28,270 28,270 28,270 82.97%
Div Payout % 75.39% 61.61% 48.77% 55.52% 50.29% 56.18% 63.18% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 556,055 547,332 517,699 490,506 490,905 472,135 455,000 14.26%
NOSH 206,711 206,540 206,254 206,095 207,133 206,172 204,955 0.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.84% 7.92% 7.74% 7.02% 5.75% 5.36% 4.98% -
ROE 16.73% 16.51% 16.33% 15.13% 11.45% 10.66% 9.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 604.41 584.33 560.41 537.63 495.02 463.84 437.58 23.95%
EPS 45.01 43.75 40.98 36.02 27.14 24.41 21.83 61.78%
DPS 34.00 27.00 20.00 20.00 13.65 13.71 14.00 80.38%
NAPS 2.69 2.65 2.51 2.38 2.37 2.29 2.22 13.61%
Adjusted Per Share Value based on latest NOSH - 206,095
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.61 27.64 26.47 25.37 23.48 21.90 20.54 24.64%
EPS 2.13 2.07 1.94 1.70 1.29 1.15 1.02 63.15%
DPS 1.61 1.28 0.94 0.94 0.65 0.65 0.65 82.76%
NAPS 0.1273 0.1253 0.1186 0.1123 0.1124 0.1081 0.1042 14.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.08 3.54 3.20 3.46 3.18 3.50 2.64 -
P/RPS 0.51 0.61 0.57 0.64 0.64 0.75 0.60 -10.24%
P/EPS 6.84 8.09 7.81 9.61 11.72 14.34 12.09 -31.52%
EY 14.61 12.36 12.81 10.41 8.53 6.97 8.27 45.98%
DY 11.04 7.63 6.25 5.78 4.29 3.92 5.30 62.88%
P/NAPS 1.14 1.34 1.27 1.45 1.34 1.53 1.19 -2.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 30/05/07 -
Price 2.75 3.38 3.50 3.18 3.42 3.20 3.40 -
P/RPS 0.45 0.58 0.62 0.59 0.69 0.69 0.78 -30.62%
P/EPS 6.11 7.73 8.54 8.83 12.60 13.11 15.57 -46.30%
EY 16.37 12.94 11.71 11.33 7.94 7.63 6.42 86.32%
DY 12.36 7.99 5.71 6.29 3.99 4.28 4.12 107.59%
P/NAPS 1.02 1.28 1.39 1.34 1.44 1.40 1.53 -23.62%

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