[KPJ] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.68%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,259,738 1,071,242 812,725 641,794 573,800 496,373 162,161 40.68%
PBT 120,502 85,568 57,244 43,352 36,453 26,806 17,833 37.45%
Tax -30,041 -21,929 -17,398 -13,030 -3,198 -2,869 -5,305 33.47%
NP 90,461 63,638 39,845 30,321 33,254 23,937 12,528 38.98%
-
NP to SH 84,252 59,182 38,848 33,930 33,254 23,937 12,528 37.34%
-
Tax Rate 24.93% 25.63% 30.39% 30.06% 8.77% 10.70% 29.75% -
Total Cost 1,169,277 1,007,604 772,880 611,473 540,545 472,436 149,633 40.82%
-
Net Worth 556,212 490,887 402,350 297,496 277,345 243,260 150,278 24.34%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 19,298 - - 29,481 16,078 13,402 3,200 34.87%
Div Payout % 22.91% - - 86.89% 48.35% 55.99% 25.55% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 556,212 490,887 402,350 297,496 277,345 243,260 150,278 24.34%
NOSH 206,770 207,125 201,175 201,011 200,975 201,041 48,012 27.52%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.18% 5.94% 4.90% 4.72% 5.80% 4.82% 7.73% -
ROE 15.15% 12.06% 9.66% 11.41% 11.99% 9.84% 8.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 609.25 517.19 403.99 319.28 285.51 246.90 337.75 10.32%
EPS 40.75 28.57 19.16 16.88 16.55 11.91 26.09 7.70%
DPS 9.33 0.00 0.00 14.67 8.00 6.67 6.67 5.74%
NAPS 2.69 2.37 2.00 1.48 1.38 1.21 3.13 -2.49%
Adjusted Per Share Value based on latest NOSH - 200,864
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.85 24.53 18.61 14.70 13.14 11.37 3.71 40.71%
EPS 1.93 1.36 0.89 0.78 0.76 0.55 0.29 37.10%
DPS 0.44 0.00 0.00 0.68 0.37 0.31 0.07 35.81%
NAPS 0.1274 0.1124 0.0921 0.0681 0.0635 0.0557 0.0344 24.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.08 3.18 1.91 1.55 1.54 1.22 1.12 -
P/RPS 0.51 0.61 0.47 0.49 0.54 0.49 0.33 7.51%
P/EPS 7.56 11.13 9.89 9.18 9.31 10.25 4.29 9.89%
EY 13.23 8.99 10.11 10.89 10.74 9.76 23.30 -8.99%
DY 3.03 0.00 0.00 9.46 5.19 5.46 5.95 -10.62%
P/NAPS 1.14 1.34 0.96 1.05 1.12 1.01 0.36 21.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 29/11/07 29/11/06 25/11/05 26/11/04 20/11/03 29/11/02 -
Price 2.75 3.42 1.94 1.49 1.50 1.35 1.09 -
P/RPS 0.45 0.66 0.48 0.47 0.53 0.55 0.32 5.84%
P/EPS 6.75 11.97 10.05 8.83 9.07 11.34 4.18 8.30%
EY 14.82 8.35 9.95 11.33 11.03 8.82 23.94 -7.67%
DY 3.39 0.00 0.00 9.84 5.33 4.94 6.12 -9.36%
P/NAPS 1.02 1.44 0.97 1.01 1.09 1.12 0.35 19.49%

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