[KPJ] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.63%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 525,621 524,322 476,025 470,898 437,748 431,843 436,484 13.17%
PBT 49,303 69,568 47,586 45,225 41,553 44,232 43,111 9.35%
Tax -11,451 -17,438 -10,833 -11,164 -10,238 -11,109 -9,852 10.53%
NP 37,852 52,130 36,753 34,061 31,315 33,123 33,259 8.99%
-
NP to SH 33,337 51,506 34,494 30,160 27,510 32,255 30,229 6.73%
-
Tax Rate 23.23% 25.07% 22.77% 24.69% 24.64% 25.12% 22.85% -
Total Cost 487,769 472,192 439,272 436,837 406,433 398,720 403,225 13.51%
-
Net Worth 986,912 546,943 999,472 846,596 843,135 554,190 716,935 23.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 26,967 13,673 15,235 12,698 27,023 19,396 17,388 33.94%
Div Payout % 80.90% 26.55% 44.17% 42.11% 98.23% 60.14% 57.52% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 986,912 546,943 999,472 846,596 843,135 554,190 716,935 23.72%
NOSH 573,786 546,943 609,434 529,122 540,471 554,190 535,026 4.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.20% 9.94% 7.72% 7.23% 7.15% 7.67% 7.62% -
ROE 3.38% 9.42% 3.45% 3.56% 3.26% 5.82% 4.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 91.61 95.86 78.11 89.00 80.99 77.92 81.58 8.02%
EPS 5.81 9.42 5.66 5.70 5.09 6.37 5.65 1.87%
DPS 4.70 2.50 2.50 2.40 5.00 3.50 3.25 27.85%
NAPS 1.72 1.00 1.64 1.60 1.56 1.00 1.34 18.09%
Adjusted Per Share Value based on latest NOSH - 529,122
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.04 12.01 10.90 10.78 10.02 9.89 10.00 13.16%
EPS 0.76 1.18 0.79 0.69 0.63 0.74 0.69 6.64%
DPS 0.62 0.31 0.35 0.29 0.62 0.44 0.40 33.89%
NAPS 0.226 0.1253 0.2289 0.1939 0.1931 0.1269 0.1642 23.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.15 4.70 4.00 4.62 4.00 3.72 3.48 -
P/RPS 5.62 4.90 5.12 5.19 4.94 4.77 4.27 20.07%
P/EPS 88.64 49.91 70.67 81.05 78.59 63.92 61.59 27.44%
EY 1.13 2.00 1.42 1.23 1.27 1.56 1.62 -21.33%
DY 0.91 0.53 0.63 0.52 1.25 0.94 0.93 -1.43%
P/NAPS 2.99 4.70 2.44 2.89 2.56 3.72 2.60 9.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 24/02/12 29/11/11 19/08/11 20/05/11 01/03/11 30/11/10 -
Price 5.88 4.81 4.18 4.57 4.16 3.81 3.78 -
P/RPS 6.42 5.02 5.35 5.14 5.14 4.89 4.63 24.32%
P/EPS 101.20 51.08 73.85 80.18 81.73 65.46 66.90 31.74%
EY 0.99 1.96 1.35 1.25 1.22 1.53 1.49 -23.83%
DY 0.80 0.52 0.60 0.53 1.20 0.92 0.86 -4.70%
P/NAPS 3.42 4.81 2.55 2.86 2.67 3.81 2.82 13.71%

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