[KPJ] YoY Cumulative 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- 125.52%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 786,284 709,522 615,068 516,209 391,353 312,341 279,822 18.78%
PBT 79,346 67,474 60,290 37,384 23,500 20,376 19,031 26.85%
Tax -19,507 -16,868 -15,130 -10,002 -7,112 -5,924 -2,585 40.03%
NP 59,839 50,606 45,160 27,382 16,388 14,452 16,446 24.00%
-
NP to SH 56,410 46,715 41,877 25,745 16,388 16,851 16,446 22.79%
-
Tax Rate 24.58% 25.00% 25.10% 26.75% 30.26% 29.07% 13.58% -
Total Cost 726,445 658,916 569,908 488,827 374,965 297,889 263,376 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 17,117 - 14,454 - - 22,119 12,063 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 8.24% 7.53% 7.65% 5.45% 4.08% 5.78% 6.10% -
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 149.28 342.04 297.86 250.44 194.74 155.33 139.18 1.17%
EPS 10.71 22.52 20.28 12.49 8.15 8.38 8.18 4.59%
DPS 3.25 0.00 7.00 0.00 0.00 11.00 6.00 -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 17.37 15.67 13.59 11.40 8.65 6.90 6.18 18.78%
EPS 1.25 1.03 0.93 0.57 0.36 0.37 0.36 23.04%
DPS 0.38 0.00 0.32 0.00 0.00 0.49 0.27 5.85%
NAPS 0.1513 0.137 0.1209 0.1043 0.0888 0.0644 0.0595 16.82%
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 2.19 0.29 1.19 1.40 0.83 0.97 1.06 12.84%
P/EPS 30.53 4.40 17.46 28.02 19.74 17.90 18.09 9.10%
EY 3.28 22.75 5.73 3.57 5.07 5.59 5.53 -8.33%
DY 0.99 0.00 1.98 0.00 0.00 7.33 4.05 -20.91%
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 2.31 0.33 1.13 1.28 1.04 1.04 0.95 15.95%
P/EPS 32.21 5.06 16.67 25.62 24.77 19.33 16.14 12.19%
EY 3.10 19.75 6.00 3.90 4.04 5.17 6.20 -10.90%
DY 0.94 0.00 2.07 0.00 0.00 6.79 4.55 -23.10%
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