[KPJ] YoY Cumulative 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- 72.41%
YoY- 52.34%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,222,768 1,071,009 944,804 803,432 609,544 481,346 430,350 19.00%
PBT 122,457 104,503 90,377 64,176 42,933 32,514 27,340 28.37%
Tax -29,359 -23,931 -22,531 -16,447 -13,049 -9,773 -2,399 51.77%
NP 93,098 80,572 67,846 47,729 29,884 22,741 24,941 24.53%
-
NP to SH 86,639 73,522 63,189 44,387 29,136 25,448 24,941 23.05%
-
Tax Rate 23.97% 22.90% 24.93% 25.63% 30.39% 30.06% 8.77% -
Total Cost 1,129,670 990,437 876,958 755,703 579,660 458,605 405,409 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 34,762 20,768 14,473 - - 22,111 12,058 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 12.09% 12.46% 11.36% 9.04% 7.24% 8.55% 8.99% -
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 228.64 515.68 456.93 387.90 302.99 239.46 214.13 1.09%
EPS 16.20 35.40 30.56 21.43 14.37 12.66 12.41 4.53%
DPS 6.50 10.00 7.00 0.00 0.00 11.00 6.00 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 27.01 23.66 20.87 17.75 13.47 10.63 9.51 18.99%
EPS 1.91 1.62 1.40 0.98 0.64 0.56 0.55 23.04%
DPS 0.77 0.46 0.32 0.00 0.00 0.49 0.27 19.07%
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 1.52 0.27 0.67 0.82 0.63 0.65 0.72 13.25%
P/EPS 21.48 3.87 10.08 14.84 13.19 12.24 12.41 9.57%
EY 4.66 25.84 9.92 6.74 7.58 8.17 8.06 -8.72%
DY 1.87 7.30 2.27 0.00 0.00 7.10 3.90 -11.52%
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 1.65 0.32 0.60 0.88 0.64 0.62 0.70 15.35%
P/EPS 23.33 4.66 9.00 15.96 13.40 11.77 12.09 11.57%
EY 4.29 21.45 11.11 6.27 7.47 8.50 8.27 -10.35%
DY 1.72 6.06 2.55 0.00 0.00 7.38 4.00 -13.11%
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