[KPJ] YoY TTM 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- 12.46%

YoY- 56.3%

Quarter Report

2qtr07-kpj (final).doc

Latest QR

Upcoming QR

KPJ's Result

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,533,115	1,361,759	1,206,883	956,311	738,655	615,916	549,124	18.65%
YoY %	12.58%	12.83%	26.20%	29.47%	19.93%	12.16%	-	-
Horiz. %	279.19%	247.99%	219.78%	174.15%	134.52%	112.16%	100.00%	-
PBT	155,762	121,237	108,161	73,944	45,425	41,991	38,317	26.31%
YoY %	28.48%	12.09%	46.27%	62.78%	8.18%	9.59%	-	-
Horiz. %	406.51%	316.41%	282.28%	192.98%	118.55%	109.59%	100.00%	-
Tax	-31,793	-26,482	-12,592	-22,647	-14,748	-10,923	-2,525	52.49%
YoY %	-20.06%	-110.31%	44.40%	-53.56%	-35.02%	-332.59%	-	-
Horiz. %	1,259.13%	1,048.79%	498.69%	896.91%	584.08%	432.59%	100.00%	-
NP	123,969	94,755	95,569	51,297	30,677	31,068	35,792	22.99%
YoY %	30.83%	-0.85%	86.31%	67.22%	-1.26%	-13.20%	-	-
Horiz. %	346.36%	264.74%	267.01%	143.32%	85.71%	86.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,575	90,483	90,369	50,319	32,194	32,241	35,336	22.68%
YoY %	33.26%	0.13%	79.59%	56.30%	-0.15%	-8.76%	-	-
Horiz. %	341.22%	256.06%	255.74%	142.40%	91.11%	91.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.41%	21.84%	11.64%	30.63%	32.47%	26.01%	6.59%	-
YoY %	-6.55%	87.63%	-62.00%	-5.67%	24.84%	294.69%	-	-
Horiz. %	309.71%	331.41%	176.63%	464.80%	492.72%	394.69%	100.00%	-
Total Cost	1,409,146	1,267,004	1,111,314	905,014	707,978	584,848	513,332	18.32%
YoY %	11.22%	14.01%	22.80%	27.83%	21.05%	13.93%	-	-
Horiz. %	274.51%	246.82%	216.49%	176.30%	137.92%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	684,330	414,795	547,332	472,135	402,299	291,686	269,263	16.81%
YoY %	64.98%	-24.22%	15.93%	17.36%	37.92%	8.33%	-	-
Horiz. %	254.15%	154.05%	203.27%	175.34%	149.41%	108.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	58,707	28,943	55,676	28,270	44,203	35,949	46,221	4.06%
YoY %	102.84%	-48.02%	96.94%	-36.05%	22.96%	-22.22%	-	-
Horiz. %	127.01%	62.62%	120.46%	61.16%	95.63%	77.78%	100.00%	-
Div Payout %	48.69%	31.99%	61.61%	56.18%	137.30%	111.50%	130.81%	-
YoY %	52.20%	-48.08%	9.67%	-59.08%	23.14%	-14.76%	-	-
Horiz. %	37.22%	24.46%	47.10%	42.95%	104.96%	85.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	684,330	414,795	547,332	472,135	402,299	291,686	269,263	16.81%
YoY %	64.98%	-24.22%	15.93%	17.36%	37.92%	8.33%	-	-
Horiz. %	254.15%	154.05%	203.27%	175.34%	149.41%	108.33%	100.00%	-
NOSH	526,407	207,397	206,540	206,172	201,149	201,163	200,942	17.40%
YoY %	153.82%	0.41%	0.18%	2.50%	-0.01%	0.11%	-	-
Horiz. %	261.97%	103.21%	102.79%	102.60%	100.10%	100.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.09%	6.96%	7.92%	5.36%	4.15%	5.04%	6.52%	-
YoY %	16.24%	-12.12%	47.76%	29.16%	-17.66%	-22.70%	-	-
Horiz. %	124.08%	106.75%	121.47%	82.21%	63.65%	77.30%	100.00%	-
ROE	17.62%	21.81%	16.51%	10.66%	8.00%	11.05%	13.12%	-
YoY %	-19.21%	32.10%	54.88%	33.25%	-27.60%	-15.78%	-	-
Horiz. %	134.30%	166.23%	125.84%	81.25%	60.98%	84.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	291.24	656.59	584.33	463.84	367.22	306.18	273.27	1.06%
YoY %	-55.64%	12.37%	25.98%	26.31%	19.94%	12.04%	-	-
Horiz. %	106.58%	240.27%	213.83%	169.74%	134.38%	112.04%	100.00%	-
EPS	22.91	43.63	43.75	24.41	16.00	16.03	17.59	4.50%
YoY %	-47.49%	-0.27%	79.23%	52.56%	-0.19%	-8.87%	-	-
Horiz. %	130.24%	248.04%	248.72%	138.77%	90.96%	91.13%	100.00%	-
DPS	11.15	14.00	27.00	13.71	22.00	17.87	23.00	-11.36%
YoY %	-20.36%	-48.15%	96.94%	-37.68%	23.11%	-22.30%	-	-
Horiz. %	48.48%	60.87%	117.39%	59.61%	95.65%	77.70%	100.00%	-
NAPS	1.30	2.00	2.65	2.29	2.00	1.45	1.34	-0.50%
YoY %	-35.00%	-24.53%	15.72%	14.50%	37.93%	8.21%	-	-
Horiz. %	97.01%	149.25%	197.76%	170.90%	149.25%	108.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 206,172
RPS	33.87	30.08	26.66	21.13	16.32	13.61	12.13	18.65%
YoY %	12.60%	12.83%	26.17%	29.47%	19.91%	12.20%	-	-
Horiz. %	279.23%	247.98%	219.79%	174.20%	134.54%	112.20%	100.00%	-
EPS	2.66	2.00	2.00	1.11	0.71	0.71	0.78	22.67%
YoY %	33.00%	0.00%	80.18%	56.34%	0.00%	-8.97%	-	-
Horiz. %	341.03%	256.41%	256.41%	142.31%	91.03%	91.03%	100.00%	-
DPS	1.30	0.64	1.23	0.62	0.98	0.79	1.02	4.12%
YoY %	103.12%	-47.97%	98.39%	-36.73%	24.05%	-22.55%	-	-
Horiz. %	127.45%	62.75%	120.59%	60.78%	96.08%	77.45%	100.00%	-
NAPS	0.1512	0.0916	0.1209	0.1043	0.0889	0.0644	0.0595	16.80%
YoY %	65.07%	-24.23%	15.92%	17.32%	38.04%	8.24%	-	-
Horiz. %	254.12%	153.95%	203.19%	175.29%	149.41%	108.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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	1.12	0.15	0.61	0.75	0.44	0.49	0.54	12.92%
YoY %	646.67%	-75.41%	-18.67%	70.45%	-10.20%	-9.26%	-	-
Horiz. %	207.41%	27.78%	112.96%	138.89%	81.48%	90.74%	100.00%	-
P/EPS	14.28	2.27	8.09	14.34	10.06	9.36	8.42	9.19%
YoY %	529.07%	-71.94%	-43.58%	42.54%	7.48%	11.16%	-	-
Horiz. %	169.60%	26.96%	96.08%	170.31%	119.48%	111.16%	100.00%	-
EY	7.00	44.07	12.36	6.97	9.94	10.68	11.88	-8.43%
YoY %	-84.12%	256.55%	77.33%	-29.88%	-6.93%	-10.10%	-	-
Horiz. %	58.92%	370.96%	104.04%	58.67%	83.67%	89.90%	100.00%	-
DY	3.41	14.14	7.63	3.92	13.66	11.91	15.54	-22.32%
YoY %	-75.88%	85.32%	94.64%	-71.30%	14.69%	-23.36%	-	-
Horiz. %	21.94%	90.99%	49.10%	25.23%	87.90%	76.64%	100.00%	-
P/NAPS	2.52	0.50	1.34	1.53	0.81	1.03	1.10	14.80%
YoY %	404.00%	-62.69%	-12.42%	88.89%	-21.36%	-6.36%	-	-
Horiz. %	229.09%	45.45%	121.82%	139.09%	73.64%	93.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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	1.18	0.17	0.58	0.69	0.55	0.53	0.48	16.16%
YoY %	594.12%	-70.69%	-15.94%	25.45%	3.77%	10.42%	-	-
Horiz. %	245.83%	35.42%	120.83%	143.75%	114.58%	110.42%	100.00%	-
P/EPS	15.06	2.61	7.73	13.11	12.62	10.11	7.51	12.29%
YoY %	477.01%	-66.24%	-41.04%	3.88%	24.83%	34.62%	-	-
Horiz. %	200.53%	34.75%	102.93%	174.57%	168.04%	134.62%	100.00%	-
EY	6.64	38.27	12.94	7.63	7.92	9.89	13.32	-10.95%
YoY %	-82.65%	195.75%	69.59%	-3.66%	-19.92%	-25.75%	-	-
Horiz. %	49.85%	287.31%	97.15%	57.28%	59.46%	74.25%	100.00%	-
DY	3.23	12.28	7.99	4.28	10.89	11.03	17.42	-24.47%
YoY %	-73.70%	53.69%	86.68%	-60.70%	-1.27%	-36.68%	-	-
Horiz. %	18.54%	70.49%	45.87%	24.57%	62.51%	63.32%	100.00%	-
P/NAPS	2.65	0.57	1.28	1.40	1.01	1.12	0.99	17.82%
YoY %	364.91%	-55.47%	-8.57%	38.61%	-9.82%	13.13%	-	-
Horiz. %	267.68%	57.58%	129.29%	141.41%	102.02%	113.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos