[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 104.38%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 545,051 2,096,097 1,585,489 1,054,911 525,621 1,908,993 1,384,671 -46.25%
PBT 35,106 195,575 149,547 101,969 49,303 203,297 133,729 -58.96%
Tax -8,580 -48,781 -35,376 -24,631 -11,451 -49,038 -31,600 -58.03%
NP 26,526 146,794 114,171 77,338 37,852 154,259 102,129 -59.25%
-
NP to SH 25,093 140,046 101,504 68,135 33,337 143,670 92,164 -57.95%
-
Tax Rate 24.44% 24.94% 23.66% 24.16% 23.23% 24.12% 23.63% -
Total Cost 518,525 1,949,303 1,471,318 977,573 487,769 1,754,734 1,282,542 -45.29%
-
Net Worth 1,000,210 1,000,105 1,045,409 1,017,112 986,912 928,290 894,902 7.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 23,396 71,352 56,650 41,609 26,967 67,710 54,021 -42.72%
Div Payout % 93.24% 50.95% 55.81% 61.07% 80.90% 47.13% 58.61% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,000,210 1,000,105 1,045,409 1,017,112 986,912 928,290 894,902 7.69%
NOSH 584,918 584,857 584,027 577,905 573,786 546,053 545,672 4.73%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.87% 7.00% 7.20% 7.33% 7.20% 8.08% 7.38% -
ROE 2.51% 14.00% 9.71% 6.70% 3.38% 15.48% 10.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.18 358.39 271.48 182.54 91.61 349.60 253.76 -48.69%
EPS 4.29 23.94 17.38 11.79 5.81 26.31 16.89 -59.85%
DPS 4.00 12.20 9.70 7.20 4.70 12.40 9.90 -45.31%
NAPS 1.71 1.71 1.79 1.76 1.72 1.70 1.64 2.82%
Adjusted Per Share Value based on latest NOSH - 581,906
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.48 48.00 36.31 24.16 12.04 43.72 31.71 -46.26%
EPS 0.57 3.21 2.32 1.56 0.76 3.29 2.11 -58.17%
DPS 0.54 1.63 1.30 0.95 0.62 1.55 1.24 -42.51%
NAPS 0.229 0.229 0.2394 0.2329 0.226 0.2126 0.2049 7.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.94 5.74 6.10 5.87 5.15 4.70 4.00 -
P/RPS 6.37 1.60 2.25 3.22 5.62 1.34 1.58 153.09%
P/EPS 138.46 23.97 35.10 49.79 88.64 17.86 23.68 224.21%
EY 0.72 4.17 2.85 2.01 1.13 5.60 4.22 -69.20%
DY 0.67 2.13 1.59 1.23 0.91 2.64 2.48 -58.17%
P/NAPS 3.47 3.36 3.41 3.34 2.99 2.76 2.44 26.43%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 29/11/12 16/08/12 31/05/12 24/02/12 29/11/11 -
Price 6.55 5.83 5.80 6.27 5.88 4.81 4.18 -
P/RPS 7.03 1.63 2.14 3.43 6.42 1.38 1.65 162.58%
P/EPS 152.68 24.35 33.37 53.18 101.20 18.28 24.75 235.98%
EY 0.65 4.11 3.00 1.88 0.99 5.47 4.04 -70.38%
DY 0.61 2.09 1.67 1.15 0.80 2.58 2.37 -59.50%
P/NAPS 3.83 3.41 3.24 3.56 3.42 2.83 2.55 31.11%

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