[KPJ] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.11%
YoY- 29.47%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,630,357 1,572,568 1,504,188 1,456,353 1,428,012 1,419,044 1,354,944 13.11%
PBT 163,276 158,692 152,164 144,919 139,337 134,948 126,652 18.43%
Tax -39,145 -39,014 -37,056 -30,183 -31,908 -33,736 -31,284 16.10%
NP 124,130 119,678 115,108 114,736 107,429 101,212 95,368 19.19%
-
NP to SH 115,518 112,820 108,988 110,880 98,029 93,430 87,392 20.42%
-
Tax Rate 23.97% 24.58% 24.35% 20.83% 22.90% 25.00% 24.70% -
Total Cost 1,506,226 1,452,890 1,389,080 1,341,617 1,320,582 1,317,832 1,259,576 12.64%
-
Net Worth 716,643 684,715 661,487 627,717 589,837 620,239 596,419 13.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 46,350 34,235 - 41,570 27,691 - - -
Div Payout % 40.12% 30.35% - 37.49% 28.25% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 716,643 684,715 661,487 627,717 589,837 620,239 596,419 13.01%
NOSH 534,808 526,704 524,990 207,853 207,689 207,437 207,090 88.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.61% 7.61% 7.65% 7.88% 7.52% 7.13% 7.04% -
ROE 16.12% 16.48% 16.48% 17.66% 16.62% 15.06% 14.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 304.85 298.57 286.52 700.66 687.57 684.08 654.28 -39.87%
EPS 21.60 21.42 20.76 53.35 47.20 45.04 42.20 -35.98%
DPS 8.67 6.50 0.00 20.00 13.33 0.00 0.00 -
NAPS 1.34 1.30 1.26 3.02 2.84 2.99 2.88 -39.92%
Adjusted Per Share Value based on latest NOSH - 207,858
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.02 34.74 33.23 32.17 31.55 31.35 29.93 13.12%
EPS 2.55 2.49 2.41 2.45 2.17 2.06 1.93 20.38%
DPS 1.02 0.76 0.00 0.92 0.61 0.00 0.00 -
NAPS 0.1583 0.1513 0.1461 0.1387 0.1303 0.137 0.1318 12.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.48 3.27 2.92 2.17 1.37 0.99 2.82 -
P/RPS 1.14 1.10 1.02 0.31 0.20 0.14 0.43 91.44%
P/EPS 16.11 15.27 14.07 4.07 2.90 2.20 6.68 79.74%
EY 6.21 6.55 7.11 24.58 34.45 45.49 14.96 -44.32%
DY 2.49 1.99 0.00 9.22 9.73 0.00 0.00 -
P/NAPS 2.60 2.52 2.32 0.72 0.48 0.33 0.98 91.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 -
Price 3.78 3.45 2.99 2.41 1.65 1.14 3.00 -
P/RPS 1.24 1.16 1.04 0.34 0.24 0.17 0.46 93.57%
P/EPS 17.50 16.11 14.40 4.52 3.50 2.53 7.11 82.19%
EY 5.71 6.21 6.94 22.13 28.61 39.51 14.07 -45.15%
DY 2.29 1.88 0.00 8.30 8.08 0.00 0.00 -
P/NAPS 2.82 2.65 2.37 0.80 0.58 0.38 1.04 94.33%

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