[KPJ] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.37%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 361,487 370,786 338,736 322,501 329,736 310,342 304,726 12.04%
PBT 37,029 35,811 31,663 23,676 30,087 28,931 31,359 11.70%
Tax -7,063 -9,047 -7,821 -2,213 -7,401 -7,362 -7,768 -6.14%
NP 29,966 26,764 23,842 21,463 22,686 21,569 23,591 17.27%
-
NP to SH 26,807 24,867 21,848 22,456 21,312 20,179 21,698 15.12%
-
Tax Rate 19.07% 25.26% 24.70% 9.35% 24.60% 25.45% 24.77% -
Total Cost 331,521 344,022 314,894 301,038 307,050 288,773 281,135 11.60%
-
Net Worth 591,086 620,119 596,419 413,523 556,055 547,332 517,699 9.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20,812 - - 14,473 14,469 14,457 - -
Div Payout % 77.64% - - 64.45% 67.90% 71.65% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 591,086 620,119 596,419 413,523 556,055 547,332 517,699 9.23%
NOSH 208,128 207,397 207,090 206,761 206,711 206,540 206,254 0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.29% 7.22% 7.04% 6.66% 6.88% 6.95% 7.74% -
ROE 4.54% 4.01% 3.66% 5.43% 3.83% 3.69% 4.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 173.68 178.78 163.57 155.98 159.51 150.26 147.74 11.37%
EPS 12.88 11.99 10.55 10.86 10.31 9.77 10.52 14.43%
DPS 10.00 0.00 0.00 7.00 7.00 7.00 0.00 -
NAPS 2.84 2.99 2.88 2.00 2.69 2.65 2.51 8.57%
Adjusted Per Share Value based on latest NOSH - 206,761
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.99 8.19 7.48 7.12 7.28 6.86 6.73 12.10%
EPS 0.59 0.55 0.48 0.50 0.47 0.45 0.48 14.73%
DPS 0.46 0.00 0.00 0.32 0.32 0.32 0.00 -
NAPS 0.1306 0.137 0.1318 0.0914 0.1228 0.1209 0.1144 9.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 0.99 2.82 2.55 3.08 3.54 3.20 -
P/RPS 0.79 0.55 1.72 1.63 1.93 2.36 2.17 -48.98%
P/EPS 10.64 8.26 26.73 23.48 29.87 36.23 30.42 -50.32%
EY 9.40 12.11 3.74 4.26 3.35 2.76 3.29 101.22%
DY 7.30 0.00 0.00 2.75 2.27 1.98 0.00 -
P/NAPS 0.48 0.33 0.98 1.28 1.14 1.34 1.27 -47.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 -
Price 1.65 1.14 3.00 2.70 2.75 3.38 3.50 -
P/RPS 0.95 0.64 1.83 1.73 1.72 2.25 2.37 -45.60%
P/EPS 12.81 9.51 28.44 24.86 26.67 34.60 33.27 -47.04%
EY 7.81 10.52 3.52 4.02 3.75 2.89 3.01 88.71%
DY 6.06 0.00 0.00 2.59 2.55 2.07 0.00 -
P/NAPS 0.58 0.38 1.04 1.35 1.02 1.28 1.39 -44.13%

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