[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
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,533,115 1,361,759 1,206,883 956,311 738,655 615,916 549,124 18.65%
PBT 155,762 121,237 108,161 73,944 45,425 41,991 38,317 26.31%
Tax -31,793 -26,482 -12,592 -22,647 -14,748 -10,923 -2,525 52.49%
NP 123,969 94,755 95,569 51,297 30,677 31,068 35,792 22.99%
-
NP to SH 120,575 90,483 90,369 50,319 32,194 32,241 35,336 22.68%
-
Tax Rate 20.41% 21.84% 11.64% 30.63% 32.47% 26.01% 6.59% -
Total Cost 1,409,146 1,267,004 1,111,314 905,014 707,978 584,848 513,332 18.32%
-
Net Worth 684,330 414,795 547,332 472,135 402,299 291,686 269,263 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 58,707 28,943 55,676 28,270 44,203 35,949 46,221 4.06%
Div Payout % 48.69% 31.99% 61.61% 56.18% 137.30% 111.50% 130.81% -
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 684,330 414,795 547,332 472,135 402,299 291,686 269,263 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 8.09% 6.96% 7.92% 5.36% 4.15% 5.04% 6.52% -
ROE 17.62% 21.81% 16.51% 10.66% 8.00% 11.05% 13.12% -
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 291.24 656.59 584.33 463.84 367.22 306.18 273.27 1.06%
EPS 22.91 43.63 43.75 24.41 16.00 16.03 17.59 4.50%
DPS 11.15 14.00 27.00 13.71 22.00 17.87 23.00 -11.36%
NAPS 1.30 2.00 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 35.11 31.18 27.64 21.90 16.92 14.10 12.57 18.66%
EPS 2.76 2.07 2.07 1.15 0.74 0.74 0.81 22.65%
DPS 1.34 0.66 1.28 0.65 1.01 0.82 1.06 3.98%
NAPS 0.1567 0.095 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 1.12 0.15 0.61 0.75 0.44 0.49 0.54 12.92%
P/EPS 14.28 2.27 8.09 14.34 10.06 9.36 8.42 9.19%
EY 7.00 44.07 12.36 6.97 9.94 10.68 11.88 -8.43%
DY 3.41 14.14 7.63 3.92 13.66 11.91 15.54 -22.32%
P/NAPS 2.52 0.50 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 1.18 0.17 0.58 0.69 0.55 0.53 0.48 16.16%
P/EPS 15.06 2.61 7.73 13.11 12.62 10.11 7.51 12.29%
EY 6.64 38.27 12.94 7.63 7.92 9.89 13.32 -10.95%
DY 3.23 12.28 7.99 4.28 10.89 11.03 17.42 -24.47%
P/NAPS 2.65 0.57 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