[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 55.89%
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,585,489 1,054,911 525,621 1,908,993 1,384,671 908,646 437,748 135.29%
PBT 149,547 101,969 49,303 203,297 133,729 86,778 41,553 134.29%
Tax -35,376 -24,631 -11,451 -49,038 -31,600 -21,402 -10,238 128.04%
NP 114,171 77,338 37,852 154,259 102,129 65,376 31,315 136.32%
-
NP to SH 101,504 68,135 33,337 143,670 92,164 57,670 27,510 138.21%
-
Tax Rate 23.66% 24.16% 23.23% 24.12% 23.63% 24.66% 24.64% -
Total Cost 1,471,318 977,573 487,769 1,754,734 1,282,542 843,270 406,433 135.21%
-
Net Worth 1,045,409 1,017,112 986,912 928,290 894,902 851,217 835,074 16.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 56,650 41,609 26,967 67,710 54,021 39,368 26,765 64.62%
Div Payout % 55.81% 61.07% 80.90% 47.13% 58.61% 68.27% 97.29% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,045,409 1,017,112 986,912 928,290 894,902 851,217 835,074 16.10%
NOSH 584,027 577,905 573,786 546,053 545,672 532,011 535,304 5.96%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.20% 7.33% 7.20% 8.08% 7.38% 7.19% 7.15% -
ROE 9.71% 6.70% 3.38% 15.48% 10.30% 6.78% 3.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 271.48 182.54 91.61 349.60 253.76 170.79 81.78 122.04%
EPS 17.38 11.79 5.81 26.31 16.89 10.84 5.09 126.24%
DPS 9.70 7.20 4.70 12.40 9.90 7.40 5.00 55.36%
NAPS 1.79 1.76 1.72 1.70 1.64 1.60 1.56 9.57%
Adjusted Per Share Value based on latest NOSH - 546,943
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.03 23.30 11.61 42.17 30.59 20.07 9.67 135.31%
EPS 2.24 1.51 0.74 3.17 2.04 1.27 0.61 137.45%
DPS 1.25 0.92 0.60 1.50 1.19 0.87 0.59 64.73%
NAPS 0.2309 0.2247 0.218 0.2051 0.1977 0.188 0.1845 16.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.10 5.87 5.15 4.70 4.00 4.62 4.00 -
P/RPS 2.25 3.22 5.62 1.34 1.58 2.71 4.89 -40.31%
P/EPS 35.10 49.79 88.64 17.86 23.68 42.62 77.83 -41.10%
EY 2.85 2.01 1.13 5.60 4.22 2.35 1.28 70.26%
DY 1.59 1.23 0.91 2.64 2.48 1.60 1.25 17.34%
P/NAPS 3.41 3.34 2.99 2.76 2.44 2.89 2.56 20.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 31/05/12 24/02/12 29/11/11 19/08/11 20/05/11 -
Price 5.80 6.27 5.88 4.81 4.18 4.57 4.16 -
P/RPS 2.14 3.43 6.42 1.38 1.65 2.68 5.09 -43.78%
P/EPS 33.37 53.18 101.20 18.28 24.75 42.16 80.95 -44.52%
EY 3.00 1.88 0.99 5.47 4.04 2.37 1.24 79.92%
DY 1.67 1.15 0.80 2.58 2.37 1.62 1.20 24.57%
P/NAPS 3.24 3.56 3.42 2.83 2.55 2.86 2.67 13.72%

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