[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 50.89%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 709,522 338,736 1,267,305 944,804 615,068 304,726 1,108,024 -25.72%
PBT 67,474 31,663 114,052 90,377 60,290 31,359 85,255 -14.45%
Tax -16,868 -7,821 -24,744 -22,531 -15,130 -7,768 -7,464 72.29%
NP 50,606 23,842 89,308 67,846 45,160 23,591 77,791 -24.94%
-
NP to SH 46,715 21,848 85,644 63,189 41,877 21,698 74,237 -26.58%
-
Tax Rate 25.00% 24.70% 21.70% 24.93% 25.10% 24.77% 8.75% -
Total Cost 658,916 314,894 1,177,997 876,958 569,908 281,135 1,030,233 -25.78%
-
Net Worth 620,239 596,419 562,558 556,212 547,209 517,699 504,893 14.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 14,477 14,473 14,454 - 41,215 -
Div Payout % - - 16.90% 22.91% 34.52% - 55.52% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 620,239 596,419 562,558 556,212 547,209 517,699 504,893 14.71%
NOSH 207,437 207,090 206,823 206,770 206,494 206,254 206,078 0.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.13% 7.04% 7.05% 7.18% 7.34% 7.74% 7.02% -
ROE 7.53% 3.66% 15.22% 11.36% 7.65% 4.19% 14.70% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 342.04 163.57 612.75 456.93 297.86 147.74 537.67 -26.05%
EPS 22.52 10.55 41.41 30.56 20.28 10.52 36.02 -26.90%
DPS 0.00 0.00 7.00 7.00 7.00 0.00 20.00 -
NAPS 2.99 2.88 2.72 2.69 2.65 2.51 2.45 14.21%
Adjusted Per Share Value based on latest NOSH - 206,711
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.67 7.48 28.00 20.87 13.59 6.73 24.48 -25.74%
EPS 1.03 0.48 1.89 1.40 0.93 0.48 1.64 -26.68%
DPS 0.00 0.00 0.32 0.32 0.32 0.00 0.91 -
NAPS 0.137 0.1318 0.1243 0.1229 0.1209 0.1144 0.1115 14.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 2.82 2.55 3.08 3.54 3.20 3.46 -
P/RPS 0.29 1.72 0.42 0.67 1.19 2.17 0.64 -41.03%
P/EPS 4.40 26.73 6.16 10.08 17.46 30.42 9.60 -40.58%
EY 22.75 3.74 16.24 9.92 5.73 3.29 10.41 68.48%
DY 0.00 0.00 2.75 2.27 1.98 0.00 5.78 -
P/NAPS 0.33 0.98 0.94 1.14 1.34 1.27 1.41 -62.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 28/02/08 -
Price 1.14 3.00 2.70 2.75 3.38 3.50 3.18 -
P/RPS 0.33 1.83 0.44 0.60 1.13 2.37 0.59 -32.13%
P/EPS 5.06 28.44 6.52 9.00 16.67 33.27 8.83 -31.03%
EY 19.75 3.52 15.34 11.11 6.00 3.01 11.33 44.89%
DY 0.00 0.00 2.59 2.55 2.07 0.00 6.29 -
P/NAPS 0.38 1.04 0.99 1.02 1.28 1.39 1.30 -55.98%

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