[KPJ] YoY Annualized Quarter 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- 7.34%
YoY- -2.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,419,044 1,230,136 1,032,418 782,706 624,682 559,644 480,438 19.76%
PBT 134,948 120,580 74,768 47,000 40,752 38,062 25,406 32.05%
Tax -33,736 -30,260 -20,004 -14,224 -11,848 -5,170 -6,010 33.27%
NP 101,212 90,320 54,764 32,776 28,904 32,892 19,396 31.66%
-
NP to SH 93,430 83,754 51,490 32,776 33,702 32,892 19,396 29.92%
-
Tax Rate 25.00% 25.10% 26.75% 30.26% 29.07% 13.58% 23.66% -
Total Cost 1,317,832 1,139,816 977,654 749,930 595,778 526,752 461,042 19.11%
-
Net Worth 620,239 547,209 472,026 401,927 291,574 269,408 225,712 18.33%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 28,909 - - 44,238 24,126 19,128 -
Div Payout % - 34.52% - - 131.26% 73.35% 98.62% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 620,239 547,209 472,026 401,927 291,574 269,408 225,712 18.33%
NOSH 207,437 206,494 206,124 200,963 201,085 201,051 191,282 1.35%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.13% 7.34% 5.30% 4.19% 4.63% 5.88% 4.04% -
ROE 15.06% 15.31% 10.91% 8.15% 11.56% 12.21% 8.59% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 684.08 595.72 500.87 389.48 310.65 278.36 251.17 18.15%
EPS 45.04 40.56 24.98 16.30 16.76 16.36 10.14 28.18%
DPS 0.00 14.00 0.00 0.00 22.00 12.00 10.00 -
NAPS 2.99 2.65 2.29 2.00 1.45 1.34 1.18 16.74%
Adjusted Per Share Value based on latest NOSH - 201,149
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.35 27.18 22.81 17.29 13.80 12.36 10.61 19.77%
EPS 2.06 1.85 1.14 0.72 0.74 0.73 0.43 29.80%
DPS 0.00 0.64 0.00 0.00 0.98 0.53 0.42 -
NAPS 0.137 0.1209 0.1043 0.0888 0.0644 0.0595 0.0499 18.31%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.99 3.54 3.50 1.61 1.50 1.48 1.35 -
P/RPS 0.14 0.59 0.70 0.41 0.48 0.53 0.54 -20.13%
P/EPS 2.20 8.73 14.01 9.87 8.95 9.05 13.31 -25.89%
EY 45.49 11.46 7.14 10.13 11.17 11.05 7.51 34.97%
DY 0.00 3.95 0.00 0.00 14.67 8.11 7.41 -
P/NAPS 0.33 1.34 1.53 0.81 1.03 1.10 1.14 -18.65%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 19/08/08 27/08/07 05/09/06 23/08/05 26/08/04 26/08/03 -
Price 1.14 3.38 3.20 2.02 1.62 1.32 1.26 -
P/RPS 0.17 0.57 0.64 0.52 0.52 0.47 0.50 -16.44%
P/EPS 2.53 8.33 12.81 12.39 9.67 8.07 12.43 -23.28%
EY 39.51 12.00 7.81 8.07 10.35 12.39 8.05 30.33%
DY 0.00 4.14 0.00 0.00 13.58 9.09 7.94 -
P/NAPS 0.38 1.28 1.40 1.01 1.12 0.99 1.07 -15.83%

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