[KPJ] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.92%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,572,568 1,504,188 1,456,353 1,428,012 1,419,044 1,354,944 1,267,305 15.52%
PBT 158,692 152,164 144,919 139,337 134,948 126,652 114,052 24.70%
Tax -39,014 -37,056 -30,183 -31,908 -33,736 -31,284 -24,744 35.58%
NP 119,678 115,108 114,736 107,429 101,212 95,368 89,308 21.61%
-
NP to SH 112,820 108,988 110,880 98,029 93,430 87,392 85,644 20.22%
-
Tax Rate 24.58% 24.35% 20.83% 22.90% 25.00% 24.70% 21.70% -
Total Cost 1,452,890 1,389,080 1,341,617 1,320,582 1,317,832 1,259,576 1,177,997 15.05%
-
Net Worth 684,715 661,487 627,717 589,837 620,239 596,419 562,558 14.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 34,235 - 41,570 27,691 - - 14,477 77.77%
Div Payout % 30.35% - 37.49% 28.25% - - 16.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 684,715 661,487 627,717 589,837 620,239 596,419 562,558 14.03%
NOSH 526,704 524,990 207,853 207,689 207,437 207,090 206,823 86.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.61% 7.65% 7.88% 7.52% 7.13% 7.04% 7.05% -
ROE 16.48% 16.48% 17.66% 16.62% 15.06% 14.65% 15.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 298.57 286.52 700.66 687.57 684.08 654.28 612.75 -38.15%
EPS 21.42 20.76 53.35 47.20 45.04 42.20 41.41 -35.63%
DPS 6.50 0.00 20.00 13.33 0.00 0.00 7.00 -4.83%
NAPS 1.30 1.26 3.02 2.84 2.99 2.88 2.72 -38.95%
Adjusted Per Share Value based on latest NOSH - 208,128
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.01 34.45 33.35 32.70 32.50 31.03 29.02 15.51%
EPS 2.58 2.50 2.54 2.24 2.14 2.00 1.96 20.16%
DPS 0.78 0.00 0.95 0.63 0.00 0.00 0.33 77.72%
NAPS 0.1568 0.1515 0.1437 0.1351 0.142 0.1366 0.1288 14.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.27 2.92 2.17 1.37 0.99 2.82 2.55 -
P/RPS 1.10 1.02 0.31 0.20 0.14 0.43 0.42 90.33%
P/EPS 15.27 14.07 4.07 2.90 2.20 6.68 6.16 83.46%
EY 6.55 7.11 24.58 34.45 45.49 14.96 16.24 -45.50%
DY 1.99 0.00 9.22 9.73 0.00 0.00 2.75 -19.44%
P/NAPS 2.52 2.32 0.72 0.48 0.33 0.98 0.94 93.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 -
Price 3.45 2.99 2.41 1.65 1.14 3.00 2.70 -
P/RPS 1.16 1.04 0.34 0.24 0.17 0.46 0.44 91.17%
P/EPS 16.11 14.40 4.52 3.50 2.53 7.11 6.52 83.07%
EY 6.21 6.94 22.13 28.61 39.51 14.07 15.34 -45.36%
DY 1.88 0.00 8.30 8.08 0.00 0.00 2.59 -19.27%
P/NAPS 2.65 2.37 0.80 0.58 0.38 1.04 0.99 93.13%

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