[KPJ] YoY Cumulative 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- 114.67%
YoY- -2.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 709,522 615,068 516,209 391,353 312,341 279,822 240,219 19.76%
PBT 67,474 60,290 37,384 23,500 20,376 19,031 12,703 32.05%
Tax -16,868 -15,130 -10,002 -7,112 -5,924 -2,585 -3,005 33.27%
NP 50,606 45,160 27,382 16,388 14,452 16,446 9,698 31.66%
-
NP to SH 46,715 41,877 25,745 16,388 16,851 16,446 9,698 29.92%
-
Tax Rate 25.00% 25.10% 26.75% 30.26% 29.07% 13.58% 23.66% -
Total Cost 658,916 569,908 488,827 374,965 297,889 263,376 230,521 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 - 14,454 - - 22,119 12,063 9,564 -
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 7.53% 7.65% 5.45% 4.08% 5.78% 6.10% 4.30% -
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 342.04 297.86 250.44 194.74 155.33 139.18 125.58 18.15%
EPS 22.52 20.28 12.49 8.15 8.38 8.18 5.07 28.18%
DPS 0.00 7.00 0.00 0.00 11.00 6.00 5.00 -
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 15.67 13.59 11.40 8.65 6.90 6.18 5.31 19.74%
EPS 1.03 0.93 0.57 0.36 0.37 0.36 0.21 30.31%
DPS 0.00 0.32 0.00 0.00 0.49 0.27 0.21 -
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 0.29 1.19 1.40 0.83 0.97 1.06 1.07 -19.53%
P/EPS 4.40 17.46 28.02 19.74 17.90 18.09 26.63 -25.90%
EY 22.75 5.73 3.57 5.07 5.59 5.53 3.76 34.95%
DY 0.00 1.98 0.00 0.00 7.33 4.05 3.70 -
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 0.33 1.13 1.28 1.04 1.04 0.95 1.00 -16.85%
P/EPS 5.06 16.67 25.62 24.77 19.33 16.14 24.85 -23.27%
EY 19.75 6.00 3.90 4.04 5.17 6.20 4.02 30.35%
DY 0.00 2.07 0.00 0.00 6.79 4.55 3.97 -
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