[KPJ] QoQ Cumulative 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- 50.81%
YoY- 29.47%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,222,768 786,284 376,047 1,456,353 1,071,009 709,522 338,736 135.13%
PBT 122,457 79,346 38,041 144,919 104,503 67,474 31,663 146.18%
Tax -29,359 -19,507 -9,264 -30,183 -23,931 -16,868 -7,821 141.34%
NP 93,098 59,839 28,777 114,736 80,572 50,606 23,842 147.76%
-
NP to SH 86,639 56,410 27,247 110,880 73,522 46,715 21,848 150.32%
-
Tax Rate 23.97% 24.58% 24.35% 20.83% 22.90% 25.00% 24.70% -
Total Cost 1,129,670 726,445 347,270 1,341,617 990,437 658,916 314,894 134.16%
-
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 34,762 17,117 - 41,570 20,768 - - -
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 12.09% 8.24% 4.12% 17.66% 12.46% 7.53% 3.66% -
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 228.64 149.28 71.63 700.66 515.68 342.04 163.57 24.99%
EPS 16.20 10.71 5.19 53.35 35.40 22.52 10.55 33.06%
DPS 6.50 3.25 0.00 20.00 10.00 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 28.00 18.01 8.61 33.35 24.53 16.25 7.76 135.06%
EPS 1.98 1.29 0.62 2.54 1.68 1.07 0.50 150.09%
DPS 0.80 0.39 0.00 0.95 0.48 0.00 0.00 -
NAPS 0.1641 0.1568 0.1515 0.1437 0.1351 0.142 0.1366 12.99%
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 1.52 2.19 4.08 0.31 0.27 0.29 1.72 -7.90%
P/EPS 21.48 30.53 56.26 4.07 3.87 4.40 26.73 -13.55%
EY 4.66 3.28 1.78 24.58 25.84 22.75 3.74 15.77%
DY 1.87 0.99 0.00 9.22 7.30 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 1.65 2.31 4.17 0.34 0.32 0.33 1.83 -6.66%
P/EPS 23.33 32.21 57.61 4.52 4.66 5.06 28.44 -12.35%
EY 4.29 3.10 1.74 22.13 21.45 19.75 3.52 14.08%
DY 1.72 0.94 0.00 8.30 6.06 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