[KPJ] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.82%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 376,047 385,344 361,487 370,786 338,736 322,501 329,736 9.16%
PBT 38,041 39,387 37,029 35,811 31,663 23,676 30,087 16.94%
Tax -9,264 -5,223 -7,063 -9,047 -7,821 -2,213 -7,401 16.16%
NP 28,777 34,164 29,966 26,764 23,842 21,463 22,686 17.19%
-
NP to SH 27,247 37,358 26,807 24,867 21,848 22,456 21,312 17.81%
-
Tax Rate 24.35% 13.26% 19.07% 25.26% 24.70% 9.35% 24.60% -
Total Cost 347,270 351,180 331,521 344,022 314,894 301,038 307,050 8.56%
-
Net Worth 661,487 415,717 591,086 620,119 596,419 413,523 556,055 12.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 20,785 20,812 - - 14,473 14,469 -
Div Payout % - 55.64% 77.64% - - 64.45% 67.90% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 661,487 415,717 591,086 620,119 596,419 413,523 556,055 12.28%
NOSH 524,990 207,858 208,128 207,397 207,090 206,761 206,711 86.25%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.65% 8.87% 8.29% 7.22% 7.04% 6.66% 6.88% -
ROE 4.12% 8.99% 4.54% 4.01% 3.66% 5.43% 3.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.63 185.39 173.68 178.78 163.57 155.98 159.51 -41.38%
EPS 5.19 17.97 12.88 11.99 10.55 10.86 10.31 -36.74%
DPS 0.00 10.00 10.00 0.00 0.00 7.00 7.00 -
NAPS 1.26 2.00 2.84 2.99 2.88 2.00 2.69 -39.71%
Adjusted Per Share Value based on latest NOSH - 207,397
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.61 8.82 8.28 8.49 7.76 7.39 7.55 9.16%
EPS 0.62 0.86 0.61 0.57 0.50 0.51 0.49 17.00%
DPS 0.00 0.48 0.48 0.00 0.00 0.33 0.33 -
NAPS 0.1515 0.0952 0.1354 0.142 0.1366 0.0947 0.1273 12.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.92 2.17 1.37 0.99 2.82 2.55 3.08 -
P/RPS 4.08 1.17 0.79 0.55 1.72 1.63 1.93 64.79%
P/EPS 56.26 12.07 10.64 8.26 26.73 23.48 29.87 52.57%
EY 1.78 8.28 9.40 12.11 3.74 4.26 3.35 -34.42%
DY 0.00 4.61 7.30 0.00 0.00 2.75 2.27 -
P/NAPS 2.32 1.09 0.48 0.33 0.98 1.28 1.14 60.66%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 -
Price 2.99 2.41 1.65 1.14 3.00 2.70 2.75 -
P/RPS 4.17 1.30 0.95 0.64 1.83 1.73 1.72 80.56%
P/EPS 57.61 13.41 12.81 9.51 28.44 24.86 26.67 67.18%
EY 1.74 7.46 7.81 10.52 3.52 4.02 3.75 -40.09%
DY 0.00 4.15 6.06 0.00 0.00 2.59 2.55 -
P/NAPS 2.37 1.21 0.58 0.38 1.04 1.35 1.02 75.51%

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