[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.86%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,908,993 1,384,671 908,646 437,748 1,654,611 1,222,768 786,284 80.34%
PBT 203,297 133,729 86,778 41,553 166,689 122,457 79,346 86.92%
Tax -49,038 -31,600 -21,402 -10,238 -40,468 -29,359 -19,507 84.57%
NP 154,259 102,129 65,376 31,315 126,221 93,098 59,839 87.68%
-
NP to SH 143,670 92,164 57,670 27,510 118,894 86,639 56,410 86.18%
-
Tax Rate 24.12% 23.63% 24.66% 24.64% 24.28% 23.97% 24.58% -
Total Cost 1,754,734 1,282,542 843,270 406,433 1,528,390 1,129,670 726,445 79.73%
-
Net Worth 928,290 894,902 851,217 835,074 852,786 716,643 684,715 22.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 67,710 54,021 39,368 26,765 55,375 34,762 17,117 149.49%
Div Payout % 47.13% 58.61% 68.27% 97.29% 46.58% 40.12% 30.35% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 928,290 894,902 851,217 835,074 852,786 716,643 684,715 22.42%
NOSH 546,053 545,672 532,011 535,304 553,757 534,808 526,704 2.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.08% 7.38% 7.19% 7.15% 7.63% 7.61% 7.61% -
ROE 15.48% 10.30% 6.78% 3.29% 13.94% 12.09% 8.24% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 349.60 253.76 170.79 81.78 298.80 228.64 149.28 76.07%
EPS 26.31 16.89 10.84 5.09 22.57 16.20 10.71 81.76%
DPS 12.40 9.90 7.40 5.00 10.00 6.50 3.25 143.57%
NAPS 1.70 1.64 1.60 1.56 1.54 1.34 1.30 19.52%
Adjusted Per Share Value based on latest NOSH - 540,471
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.72 31.71 20.81 10.02 37.89 28.00 18.01 80.33%
EPS 3.29 2.11 1.32 0.63 2.72 1.98 1.29 86.35%
DPS 1.55 1.24 0.90 0.61 1.27 0.80 0.39 150.27%
NAPS 0.2126 0.2049 0.1949 0.1912 0.1953 0.1641 0.1568 22.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.70 4.00 4.62 4.00 3.72 3.48 3.27 -
P/RPS 1.34 1.58 2.71 4.89 1.24 1.52 2.19 -27.86%
P/EPS 17.86 23.68 42.62 77.83 17.33 21.48 30.53 -29.98%
EY 5.60 4.22 2.35 1.28 5.77 4.66 3.28 42.70%
DY 2.64 2.48 1.60 1.25 2.69 1.87 0.99 91.95%
P/NAPS 2.76 2.44 2.89 2.56 2.42 2.60 2.52 6.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 19/08/11 20/05/11 01/03/11 30/11/10 30/08/10 -
Price 4.81 4.18 4.57 4.16 3.81 3.78 3.45 -
P/RPS 1.38 1.65 2.68 5.09 1.28 1.65 2.31 -29.00%
P/EPS 18.28 24.75 42.16 80.95 17.75 23.33 32.21 -31.38%
EY 5.47 4.04 2.37 1.24 5.64 4.29 3.10 45.87%
DY 2.58 2.37 1.62 1.20 2.62 1.72 0.94 95.67%
P/NAPS 2.83 2.55 2.86 2.67 2.47 2.82 2.65 4.46%

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