[KPJ] QoQ TTM 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- -3.34%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 831,455 787,841 738,655 701,478 659,643 634,393 615,916 22.07%
PBT 60,060 52,720 45,425 43,333 42,301 45,820 41,991 26.86%
Tax -19,757 -17,654 -14,748 -14,456 -12,334 -14,958 -10,923 48.29%
NP 40,303 35,066 30,677 28,877 29,967 30,862 31,068 18.88%
-
NP to SH 40,962 36,345 32,194 31,567 32,657 32,343 32,241 17.25%
-
Tax Rate 32.90% 33.49% 32.47% 33.36% 29.16% 32.65% 26.01% -
Total Cost 791,152 752,775 707,978 672,601 629,676 603,531 584,848 22.24%
-
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 44,203 66,331 80,152 58,044 35,949 -14.76%
Div Payout % 69.02% 60.83% 137.30% 210.13% 245.44% 179.46% 111.50% -
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 4.85% 4.45% 4.15% 4.12% 4.54% 4.86% 5.04% -
ROE 9.06% 9.03% 8.00% 7.19% 8.12% 10.88% 11.05% -
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 411.76 391.64 367.22 348.54 328.21 315.83 306.18 21.77%
EPS 20.29 18.07 16.00 15.68 16.25 16.10 16.03 16.96%
DPS 14.00 11.00 22.00 33.00 39.88 28.90 17.87 -14.97%
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 18.37 17.40 16.32 15.50 14.57 14.01 13.61 22.06%
EPS 0.90 0.80 0.71 0.70 0.72 0.71 0.71 17.07%
DPS 0.62 0.49 0.98 1.47 1.77 1.28 0.79 -14.87%
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 0.49 0.49 0.44 0.46 0.46 0.49 0.49 0.00%
P/EPS 9.86 10.57 10.06 10.14 9.29 9.63 9.36 3.52%
EY 10.14 9.46 9.94 9.86 10.76 10.39 10.68 -3.39%
DY 7.00 5.76 13.66 20.75 26.41 18.64 11.91 -29.76%
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 0.51 0.50 0.55 0.45 0.50 0.47 0.53 -2.52%
P/EPS 10.35 10.74 12.62 9.95 10.03 9.25 10.11 1.57%
EY 9.66 9.31 7.92 10.05 9.97 10.81 9.89 -1.55%
DY 6.67 5.67 10.89 21.15 24.47 19.39 11.03 -28.42%
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