[KPJ] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.61%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 370,786 338,736 322,501 329,736 310,342 304,726 304,592 14.02%
PBT 35,811 31,663 23,676 30,087 28,931 31,359 21,079 42.42%
Tax -9,047 -7,821 -2,213 -7,401 -7,362 -7,768 8,983 -
NP 26,764 23,842 21,463 22,686 21,569 23,591 30,062 -7.46%
-
NP to SH 24,867 21,848 22,456 21,312 20,179 21,698 29,850 -11.47%
-
Tax Rate 25.26% 24.70% 9.35% 24.60% 25.45% 24.77% -42.62% -
Total Cost 344,022 314,894 301,038 307,050 288,773 281,135 274,530 16.24%
-
Net Worth 620,119 596,419 413,523 556,055 547,332 517,699 490,506 16.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 14,473 14,469 14,457 - 41,219 -
Div Payout % - - 64.45% 67.90% 71.65% - 138.09% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 620,119 596,419 413,523 556,055 547,332 517,699 490,506 16.93%
NOSH 207,397 207,090 206,761 206,711 206,540 206,254 206,095 0.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.22% 7.04% 6.66% 6.88% 6.95% 7.74% 9.87% -
ROE 4.01% 3.66% 5.43% 3.83% 3.69% 4.19% 6.09% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 178.78 163.57 155.98 159.51 150.26 147.74 147.79 13.54%
EPS 11.99 10.55 10.86 10.31 9.77 10.52 14.48 -11.83%
DPS 0.00 0.00 7.00 7.00 7.00 0.00 20.00 -
NAPS 2.99 2.88 2.00 2.69 2.65 2.51 2.38 16.44%
Adjusted Per Share Value based on latest NOSH - 206,711
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.19 7.48 7.12 7.28 6.86 6.73 6.73 13.99%
EPS 0.55 0.48 0.50 0.47 0.45 0.48 0.66 -11.45%
DPS 0.00 0.00 0.32 0.32 0.32 0.00 0.91 -
NAPS 0.137 0.1318 0.0914 0.1228 0.1209 0.1144 0.1084 16.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 2.82 2.55 3.08 3.54 3.20 3.46 -
P/RPS 0.55 1.72 1.63 1.93 2.36 2.17 2.34 -61.94%
P/EPS 8.26 26.73 23.48 29.87 36.23 30.42 23.89 -50.77%
EY 12.11 3.74 4.26 3.35 2.76 3.29 4.19 103.03%
DY 0.00 0.00 2.75 2.27 1.98 0.00 5.78 -
P/NAPS 0.33 0.98 1.28 1.14 1.34 1.27 1.45 -62.75%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 28/02/08 -
Price 1.14 3.00 2.70 2.75 3.38 3.50 3.18 -
P/RPS 0.64 1.83 1.73 1.72 2.25 2.37 2.15 -55.45%
P/EPS 9.51 28.44 24.86 26.67 34.60 33.27 21.96 -42.78%
EY 10.52 3.52 4.02 3.75 2.89 3.01 4.55 74.94%
DY 0.00 0.00 2.59 2.55 2.07 0.00 6.29 -
P/NAPS 0.38 1.04 1.35 1.02 1.28 1.39 1.34 -56.86%

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