[KPJ] YoY 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- 25.52%
YoY- 63.69%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 410,237 370,786 310,342 259,334 199,860 162,683 145,575 18.83%
PBT 41,305 35,811 28,931 21,270 12,330 10,238 9,260 28.28%
Tax -10,243 -9,047 -7,362 -5,842 -3,576 -3,284 -1,162 43.70%
NP 31,062 26,764 21,569 15,428 8,754 6,954 8,098 25.10%
-
NP to SH 29,163 24,867 20,179 14,329 8,754 8,127 8,098 23.79%
-
Tax Rate 24.80% 25.26% 25.45% 27.47% 29.00% 32.08% 12.55% -
Total Cost 379,175 344,022 288,773 243,906 191,106 155,729 137,477 18.41%
-
Net Worth 684,330 620,119 547,332 472,135 402,299 291,686 269,263 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 17,108 - 14,457 - - 22,127 12,056 6.00%
Div Payout % 58.66% - 71.65% - - 272.28% 148.88% -
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 684,330 620,119 547,332 472,135 402,299 291,686 269,263 16.81%
NOSH 526,407 207,397 206,540 206,172 201,149 201,163 200,942 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 7.57% 7.22% 6.95% 5.95% 4.38% 4.27% 5.56% -
ROE 4.26% 4.01% 3.69% 3.03% 2.18% 2.79% 3.01% -
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 77.93 178.78 150.26 125.78 99.36 80.87 72.45 1.22%
EPS 5.54 11.99 9.77 6.95 4.35 4.04 4.03 5.44%
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 9.39 8.49 7.11 5.94 4.58 3.73 3.33 18.85%
EPS 0.67 0.57 0.46 0.33 0.20 0.19 0.19 23.36%
DPS 0.39 0.00 0.33 0.00 0.00 0.51 0.28 5.67%
NAPS 0.1567 0.142 0.1253 0.1081 0.0921 0.0668 0.0617 16.79%
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 4.20 0.55 2.36 2.78 1.62 1.85 2.04 12.78%
P/EPS 59.03 8.26 36.23 50.36 36.99 37.13 36.72 8.22%
EY 1.69 12.11 2.76 1.99 2.70 2.69 2.72 -7.62%
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 4.43 0.64 2.25 2.54 2.03 2.00 1.82 15.97%
P/EPS 62.27 9.51 34.60 46.04 46.42 40.10 32.75 11.29%
EY 1.61 10.52 2.89 2.17 2.15 2.49 3.05 -10.09%
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