[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.54%
YoY- 15.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,071,009 709,522 338,736 1,267,305 944,804 615,068 304,726 130.98%
PBT 104,503 67,474 31,663 114,052 90,377 60,290 31,359 122.94%
Tax -23,931 -16,868 -7,821 -24,744 -22,531 -15,130 -7,768 111.57%
NP 80,572 50,606 23,842 89,308 67,846 45,160 23,591 126.62%
-
NP to SH 73,522 46,715 21,848 85,644 63,189 41,877 21,698 125.42%
-
Tax Rate 22.90% 25.00% 24.70% 21.70% 24.93% 25.10% 24.77% -
Total Cost 990,437 658,916 314,894 1,177,997 876,958 569,908 281,135 131.35%
-
Net Worth 589,837 620,239 596,419 562,558 556,212 547,209 517,699 9.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20,768 - - 14,477 14,473 14,454 - -
Div Payout % 28.25% - - 16.90% 22.91% 34.52% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 589,837 620,239 596,419 562,558 556,212 547,209 517,699 9.07%
NOSH 207,689 207,437 207,090 206,823 206,770 206,494 206,254 0.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.52% 7.13% 7.04% 7.05% 7.18% 7.34% 7.74% -
ROE 12.46% 7.53% 3.66% 15.22% 11.36% 7.65% 4.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 515.68 342.04 163.57 612.75 456.93 297.86 147.74 129.92%
EPS 35.40 22.52 10.55 41.41 30.56 20.28 10.52 124.39%
DPS 10.00 0.00 0.00 7.00 7.00 7.00 0.00 -
NAPS 2.84 2.99 2.88 2.72 2.69 2.65 2.51 8.57%
Adjusted Per Share Value based on latest NOSH - 206,761
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.66 15.67 7.48 28.00 20.87 13.59 6.73 131.02%
EPS 1.62 1.03 0.48 1.89 1.40 0.93 0.48 124.83%
DPS 0.46 0.00 0.00 0.32 0.32 0.32 0.00 -
NAPS 0.1303 0.137 0.1318 0.1243 0.1229 0.1209 0.1144 9.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 0.99 2.82 2.55 3.08 3.54 3.20 -
P/RPS 0.27 0.29 1.72 0.42 0.67 1.19 2.17 -75.04%
P/EPS 3.87 4.40 26.73 6.16 10.08 17.46 30.42 -74.67%
EY 25.84 22.75 3.74 16.24 9.92 5.73 3.29 294.62%
DY 7.30 0.00 0.00 2.75 2.27 1.98 0.00 -
P/NAPS 0.48 0.33 0.98 0.94 1.14 1.34 1.27 -47.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 -
Price 1.65 1.14 3.00 2.70 2.75 3.38 3.50 -
P/RPS 0.32 0.33 1.83 0.44 0.60 1.13 2.37 -73.64%
P/EPS 4.66 5.06 28.44 6.52 9.00 16.67 33.27 -72.99%
EY 21.45 19.75 3.52 15.34 11.11 6.00 3.01 269.87%
DY 6.06 0.00 0.00 2.59 2.55 2.07 0.00 -
P/NAPS 0.58 0.38 1.04 0.99 1.02 1.28 1.39 -44.13%

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