[KPJ] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.04%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,456,353 1,428,012 1,419,044 1,354,944 1,267,305 1,259,738 1,230,136 11.87%
PBT 144,919 139,337 134,948 126,652 114,052 120,502 120,580 13.00%
Tax -30,183 -31,908 -33,736 -31,284 -24,744 -30,041 -30,260 -0.16%
NP 114,736 107,429 101,212 95,368 89,308 90,461 90,320 17.24%
-
NP to SH 110,880 98,029 93,430 87,392 85,644 84,252 83,754 20.50%
-
Tax Rate 20.83% 22.90% 25.00% 24.70% 21.70% 24.93% 25.10% -
Total Cost 1,341,617 1,320,582 1,317,832 1,259,576 1,177,997 1,169,277 1,139,816 11.44%
-
Net Worth 627,717 589,837 620,239 596,419 562,558 556,212 547,209 9.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,570 27,691 - - 14,477 19,298 28,909 27.31%
Div Payout % 37.49% 28.25% - - 16.90% 22.91% 34.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 627,717 589,837 620,239 596,419 562,558 556,212 547,209 9.55%
NOSH 207,853 207,689 207,437 207,090 206,823 206,770 206,494 0.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.88% 7.52% 7.13% 7.04% 7.05% 7.18% 7.34% -
ROE 17.66% 16.62% 15.06% 14.65% 15.22% 15.15% 15.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 700.66 687.57 684.08 654.28 612.75 609.25 595.72 11.39%
EPS 53.35 47.20 45.04 42.20 41.41 40.75 40.56 19.98%
DPS 20.00 13.33 0.00 0.00 7.00 9.33 14.00 26.76%
NAPS 3.02 2.84 2.99 2.88 2.72 2.69 2.65 9.07%
Adjusted Per Share Value based on latest NOSH - 207,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.35 32.70 32.50 31.03 29.02 28.85 28.17 11.87%
EPS 2.54 2.24 2.14 2.00 1.96 1.93 1.92 20.44%
DPS 0.95 0.63 0.00 0.00 0.33 0.44 0.66 27.39%
NAPS 0.1437 0.1351 0.142 0.1366 0.1288 0.1274 0.1253 9.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.17 1.37 0.99 2.82 2.55 3.08 3.54 -
P/RPS 0.31 0.20 0.14 0.43 0.42 0.51 0.59 -34.80%
P/EPS 4.07 2.90 2.20 6.68 6.16 7.56 8.73 -39.79%
EY 24.58 34.45 45.49 14.96 16.24 13.23 11.46 66.08%
DY 9.22 9.73 0.00 0.00 2.75 3.03 3.95 75.69%
P/NAPS 0.72 0.48 0.33 0.98 0.94 1.14 1.34 -33.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 -
Price 2.41 1.65 1.14 3.00 2.70 2.75 3.38 -
P/RPS 0.34 0.24 0.17 0.46 0.44 0.45 0.57 -29.07%
P/EPS 4.52 3.50 2.53 7.11 6.52 6.75 8.33 -33.39%
EY 22.13 28.61 39.51 14.07 15.34 14.82 12.00 50.21%
DY 8.30 8.08 0.00 0.00 2.59 3.39 4.14 58.79%
P/NAPS 0.80 0.58 0.38 1.04 0.99 1.02 1.28 -26.83%

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