[KPJ] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.94%
YoY- 52.34%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,630,357 1,428,012 1,259,738 1,071,242 812,725 641,794 573,800 19.00%
PBT 163,276 139,337 120,502 85,568 57,244 43,352 36,453 28.37%
Tax -39,145 -31,908 -30,041 -21,929 -17,398 -13,030 -3,198 51.78%
NP 124,130 107,429 90,461 63,638 39,845 30,321 33,254 24.53%
-
NP to SH 115,518 98,029 84,252 59,182 38,848 33,930 33,254 23.05%
-
Tax Rate 23.97% 22.90% 24.93% 25.63% 30.39% 30.06% 8.77% -
Total Cost 1,506,226 1,320,582 1,169,277 1,007,604 772,880 611,473 540,545 18.61%
-
Net Worth 716,643 589,837 556,212 490,887 402,350 297,496 277,345 17.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 46,350 27,691 19,298 - - 29,481 16,078 19.28%
Div Payout % 40.12% 28.25% 22.91% - - 86.89% 48.35% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 716,643 589,837 556,212 490,887 402,350 297,496 277,345 17.13%
NOSH 534,808 207,689 206,770 207,125 201,175 201,011 200,975 17.70%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.61% 7.52% 7.18% 5.94% 4.90% 4.72% 5.80% -
ROE 16.12% 16.62% 15.15% 12.06% 9.66% 11.41% 11.99% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 304.85 687.57 609.25 517.19 403.99 319.28 285.51 1.09%
EPS 21.60 47.20 40.75 28.57 19.16 16.88 16.55 4.53%
DPS 8.67 13.33 9.33 0.00 0.00 14.67 8.00 1.34%
NAPS 1.34 2.84 2.69 2.37 2.00 1.48 1.38 -0.48%
Adjusted Per Share Value based on latest NOSH - 207,133
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.02 31.55 27.83 23.67 17.95 14.18 12.68 18.99%
EPS 2.55 2.17 1.86 1.31 0.86 0.75 0.73 23.16%
DPS 1.02 0.61 0.43 0.00 0.00 0.65 0.36 18.94%
NAPS 0.1583 0.1303 0.1229 0.1084 0.0889 0.0657 0.0613 17.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.48 1.37 3.08 3.18 1.91 1.55 1.54 -
P/RPS 1.14 0.20 0.51 0.61 0.47 0.49 0.54 13.25%
P/EPS 16.11 2.90 7.56 11.13 9.89 9.18 9.31 9.56%
EY 6.21 34.45 13.23 8.99 10.11 10.89 10.74 -8.72%
DY 2.49 9.73 3.03 0.00 0.00 9.46 5.19 -11.51%
P/NAPS 2.60 0.48 1.14 1.34 0.96 1.05 1.12 15.06%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 24/11/09 24/11/08 29/11/07 29/11/06 25/11/05 26/11/04 -
Price 3.78 1.65 2.75 3.42 1.94 1.49 1.50 -
P/RPS 1.24 0.24 0.45 0.66 0.48 0.47 0.53 15.21%
P/EPS 17.50 3.50 6.75 11.97 10.05 8.83 9.07 11.57%
EY 5.71 28.61 14.82 8.35 9.95 11.33 11.03 -10.38%
DY 2.29 8.08 3.39 0.00 0.00 9.84 5.33 -13.12%
P/NAPS 2.82 0.58 1.02 1.44 0.97 1.01 1.09 17.15%

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