[KPJ] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -7.23%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 385,344 322,501 304,592 221,911 178,297 153,047 137,241 18.75%
PBT 39,387 23,676 21,079 17,127 9,787 13,306 11,885 22.08%
Tax -5,223 -2,213 8,983 -5,890 -3,787 -6,411 -793 36.87%
NP 34,164 21,463 30,062 11,237 6,000 6,895 11,092 20.60%
-
NP to SH 37,358 22,456 29,850 11,826 7,209 6,895 11,092 22.40%
-
Tax Rate 13.26% 9.35% -42.62% 34.39% 38.69% 48.18% 6.67% -
Total Cost 351,180 301,038 274,530 210,674 172,297 146,152 126,149 18.58%
-
Net Worth 415,717 413,523 490,506 452,321 401,967 271,416 200,905 12.87%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 20,785 14,473 41,219 28,270 22,108 - 12,054 9.49%
Div Payout % 55.64% 64.45% 138.09% 239.05% 306.67% - 108.68% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 415,717 413,523 490,506 452,321 401,967 271,416 200,905 12.87%
NOSH 207,858 206,761 206,095 201,929 200,983 201,049 200,905 0.56%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.87% 6.66% 9.87% 5.06% 3.37% 4.51% 8.08% -
ROE 8.99% 5.43% 6.09% 2.61% 1.79% 2.54% 5.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 185.39 155.98 147.79 109.90 88.71 76.12 68.31 18.08%
EPS 17.97 10.86 14.48 5.80 3.59 3.43 5.52 21.71%
DPS 10.00 7.00 20.00 14.00 11.00 0.00 6.00 8.87%
NAPS 2.00 2.00 2.38 2.24 2.00 1.35 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 201,929
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.82 7.39 6.98 5.08 4.08 3.50 3.14 18.76%
EPS 0.86 0.51 0.68 0.27 0.17 0.16 0.25 22.84%
DPS 0.48 0.33 0.94 0.65 0.51 0.00 0.28 9.39%
NAPS 0.0952 0.0947 0.1123 0.1036 0.0921 0.0622 0.046 12.87%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.17 2.55 3.46 2.00 1.51 1.55 1.31 -
P/RPS 1.17 1.63 2.34 1.82 1.70 2.04 1.92 -7.91%
P/EPS 12.07 23.48 23.89 34.15 42.10 45.20 23.73 -10.64%
EY 8.28 4.26 4.19 2.93 2.38 2.21 4.21 11.92%
DY 4.61 2.75 5.78 7.00 7.28 0.00 4.58 0.10%
P/NAPS 1.09 1.28 1.45 0.89 0.76 1.15 1.31 -3.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 28/02/07 03/03/06 25/02/05 26/03/04 -
Price 2.41 2.70 3.18 2.10 1.63 1.55 1.62 -
P/RPS 1.30 1.73 2.15 1.91 1.84 2.04 2.37 -9.51%
P/EPS 13.41 24.86 21.96 35.86 45.44 45.20 29.34 -12.22%
EY 7.46 4.02 4.55 2.79 2.20 2.21 3.41 13.92%
DY 4.15 2.59 6.29 6.67 6.75 0.00 3.70 1.92%
P/NAPS 1.21 1.35 1.34 0.94 0.82 1.15 1.62 -4.74%

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