[KPJ] YoY Cumulative 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- 51.02%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 944,804 803,432 609,544 481,346 430,350 372,280 121,621 40.68%
PBT 90,377 64,176 42,933 32,514 27,340 20,105 13,375 37.45%
Tax -22,531 -16,447 -13,049 -9,773 -2,399 -2,152 -3,979 33.47%
NP 67,846 47,729 29,884 22,741 24,941 17,953 9,396 38.98%
-
NP to SH 63,189 44,387 29,136 25,448 24,941 17,953 9,396 37.34%
-
Tax Rate 24.93% 25.63% 30.39% 30.06% 8.77% 10.70% 29.75% -
Total Cost 876,958 755,703 579,660 458,605 405,409 354,327 112,225 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 14,473 - - 22,111 12,058 10,052 2,400 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 11.36% 9.04% 7.24% 8.55% 8.99% 7.38% 6.25% -
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 456.93 387.90 302.99 239.46 214.13 185.18 253.31 10.32%
EPS 30.56 21.43 14.37 12.66 12.41 8.93 19.57 7.70%
DPS 7.00 0.00 0.00 11.00 6.00 5.00 5.00 5.76%
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 21.64 18.40 13.96 11.02 9.86 8.53 2.79 40.65%
EPS 1.45 1.02 0.67 0.58 0.57 0.41 0.22 36.88%
DPS 0.33 0.00 0.00 0.51 0.28 0.23 0.05 36.91%
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 0.67 0.82 0.63 0.65 0.72 0.66 0.44 7.25%
P/EPS 10.08 14.84 13.19 12.24 12.41 13.66 5.72 9.89%
EY 9.92 6.74 7.58 8.17 8.06 7.32 17.47 -8.99%
DY 2.27 0.00 0.00 7.10 3.90 4.10 4.46 -10.63%
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 0.60 0.88 0.64 0.62 0.70 0.73 0.43 5.70%
P/EPS 9.00 15.96 13.40 11.77 12.09 15.12 5.57 8.31%
EY 11.11 6.27 7.47 8.50 8.27 6.61 17.95 -7.67%
DY 2.55 0.00 0.00 7.38 4.00 3.70 4.59 -9.32%
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