[KPJ] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.76%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,572,568 1,419,044 1,230,136 1,032,418 782,706 624,682 559,644 18.78%
PBT 158,692 134,948 120,580 74,768 47,000 40,752 38,062 26.85%
Tax -39,014 -33,736 -30,260 -20,004 -14,224 -11,848 -5,170 40.03%
NP 119,678 101,212 90,320 54,764 32,776 28,904 32,892 24.00%
-
NP to SH 112,820 93,430 83,754 51,490 32,776 33,702 32,892 22.79%
-
Tax Rate 24.58% 25.00% 25.10% 26.75% 30.26% 29.07% 13.58% -
Total Cost 1,452,890 1,317,832 1,139,816 977,654 749,930 595,778 526,752 18.41%
-
Net Worth 684,715 620,239 547,209 472,026 401,927 291,574 269,408 16.81%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 34,235 - 28,909 - - 44,238 24,126 6.00%
Div Payout % 30.35% - 34.52% - - 131.26% 73.35% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 684,715 620,239 547,209 472,026 401,927 291,574 269,408 16.81%
NOSH 526,704 207,437 206,494 206,124 200,963 201,085 201,051 17.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.61% 7.13% 7.34% 5.30% 4.19% 4.63% 5.88% -
ROE 16.48% 15.06% 15.31% 10.91% 8.15% 11.56% 12.21% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 298.57 684.08 595.72 500.87 389.48 310.65 278.36 1.17%
EPS 21.42 45.04 40.56 24.98 16.30 16.76 16.36 4.59%
DPS 6.50 0.00 14.00 0.00 0.00 22.00 12.00 -9.70%
NAPS 1.30 2.99 2.65 2.29 2.00 1.45 1.34 -0.50%
Adjusted Per Share Value based on latest NOSH - 206,172
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.01 32.50 28.17 23.64 17.92 14.31 12.82 18.77%
EPS 2.58 2.14 1.92 1.18 0.75 0.77 0.75 22.85%
DPS 0.78 0.00 0.66 0.00 0.00 1.01 0.55 5.99%
NAPS 0.1568 0.142 0.1253 0.1081 0.092 0.0668 0.0617 16.80%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.27 0.99 3.54 3.50 1.61 1.50 1.48 -
P/RPS 1.10 0.14 0.59 0.70 0.41 0.48 0.53 12.93%
P/EPS 15.27 2.20 8.73 14.01 9.87 8.95 9.05 9.10%
EY 6.55 45.49 11.46 7.14 10.13 11.17 11.05 -8.34%
DY 1.99 0.00 3.95 0.00 0.00 14.67 8.11 -20.86%
P/NAPS 2.52 0.33 1.34 1.53 0.81 1.03 1.10 14.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 19/08/08 27/08/07 05/09/06 23/08/05 26/08/04 -
Price 3.45 1.14 3.38 3.20 2.02 1.62 1.32 -
P/RPS 1.16 0.17 0.57 0.64 0.52 0.52 0.47 16.24%
P/EPS 16.11 2.53 8.33 12.81 12.39 9.67 8.07 12.20%
EY 6.21 39.51 12.00 7.81 8.07 10.35 12.39 -10.86%
DY 1.88 0.00 4.14 0.00 0.00 13.58 9.09 -23.08%
P/NAPS 2.65 0.38 1.28 1.40 1.01 1.12 0.99 17.82%

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