[KPJ] YoY 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- 30.1%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 436,484 361,487 329,736 287,223 218,191 169,005 150,528 19.40%
PBT 43,111 37,029 30,087 26,792 19,433 12,138 8,309 31.55%
Tax -9,852 -7,063 -7,401 -6,445 -6,755 -3,849 186 -
NP 33,259 29,966 22,686 20,347 12,678 8,289 8,495 25.52%
-
NP to SH 30,229 26,807 21,312 18,642 12,748 8,597 8,495 23.54%
-
Tax Rate 22.85% 19.07% 24.60% 24.06% 34.76% 31.71% -2.24% -
Total Cost 403,225 331,521 307,050 266,876 205,513 160,716 142,033 18.98%
-
Net Worth 716,935 591,086 556,055 490,905 402,324 297,279 277,141 17.15%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 17,388 20,812 14,469 - - 22,095 12,049 6.30%
Div Payout % 57.52% 77.64% 67.90% - - 257.01% 141.84% -
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 716,935 591,086 556,055 490,905 402,324 297,279 277,141 17.15%
NOSH 535,026 208,128 206,711 207,133 201,162 200,864 200,827 17.73%
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 7.62% 8.29% 6.88% 7.08% 5.81% 4.90% 5.64% -
ROE 4.22% 4.54% 3.83% 3.80% 3.17% 2.89% 3.07% -
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 81.58 173.68 159.51 138.67 108.47 84.14 74.95 1.42%
EPS 5.65 12.88 10.31 9.00 6.29 4.28 4.23 4.94%
DPS 3.25 10.00 7.00 0.00 0.00 11.00 6.00 -9.70%
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 10.00 8.28 7.55 6.58 5.00 3.87 3.45 19.39%
EPS 0.69 0.61 0.49 0.43 0.29 0.20 0.19 23.96%
DPS 0.40 0.48 0.33 0.00 0.00 0.51 0.28 6.12%
NAPS 0.1642 0.1354 0.1273 0.1124 0.0921 0.0681 0.0635 17.14%
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 4.27 0.79 1.93 2.29 1.76 1.84 2.05 13.00%
P/EPS 61.59 10.64 29.87 35.33 30.14 36.21 36.41 9.15%
EY 1.62 9.40 3.35 2.83 3.32 2.76 2.75 -8.43%
DY 0.93 7.30 2.27 0.00 0.00 7.10 3.90 -21.24%
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 4.63 0.95 1.72 2.47 1.79 1.77 2.00 15.00%
P/EPS 66.90 12.81 26.67 38.00 30.61 34.81 35.46 11.15%
EY 1.49 7.81 3.75 2.63 3.27 2.87 2.82 -10.08%
DY 0.86 6.06 2.55 0.00 0.00 7.38 4.00 -22.59%
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