[KPJ] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.71%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 385,344 361,487 370,786 338,736 322,501 329,736 310,342 15.47%
PBT 39,387 37,029 35,811 31,663 23,676 30,087 28,931 22.76%
Tax -5,223 -7,063 -9,047 -7,821 -2,213 -7,401 -7,362 -20.40%
NP 34,164 29,966 26,764 23,842 21,463 22,686 21,569 35.76%
-
NP to SH 37,358 26,807 24,867 21,848 22,456 21,312 20,179 50.60%
-
Tax Rate 13.26% 19.07% 25.26% 24.70% 9.35% 24.60% 25.45% -
Total Cost 351,180 331,521 344,022 314,894 301,038 307,050 288,773 13.89%
-
Net Worth 415,717 591,086 620,119 596,419 413,523 556,055 547,332 -16.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 20,785 20,812 - - 14,473 14,469 14,457 27.29%
Div Payout % 55.64% 77.64% - - 64.45% 67.90% 71.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 415,717 591,086 620,119 596,419 413,523 556,055 547,332 -16.71%
NOSH 207,858 208,128 207,397 207,090 206,761 206,711 206,540 0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.87% 8.29% 7.22% 7.04% 6.66% 6.88% 6.95% -
ROE 8.99% 4.54% 4.01% 3.66% 5.43% 3.83% 3.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 185.39 173.68 178.78 163.57 155.98 159.51 150.26 14.99%
EPS 17.97 12.88 11.99 10.55 10.86 10.31 9.77 49.95%
DPS 10.00 10.00 0.00 0.00 7.00 7.00 7.00 26.76%
NAPS 2.00 2.84 2.99 2.88 2.00 2.69 2.65 -17.06%
Adjusted Per Share Value based on latest NOSH - 207,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.82 8.28 8.49 7.76 7.39 7.55 7.11 15.40%
EPS 0.86 0.61 0.57 0.50 0.51 0.49 0.46 51.58%
DPS 0.48 0.48 0.00 0.00 0.33 0.33 0.33 28.28%
NAPS 0.0952 0.1354 0.142 0.1366 0.0947 0.1273 0.1253 -16.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.17 1.37 0.99 2.82 2.55 3.08 3.54 -
P/RPS 1.17 0.79 0.55 1.72 1.63 1.93 2.36 -37.28%
P/EPS 12.07 10.64 8.26 26.73 23.48 29.87 36.23 -51.84%
EY 8.28 9.40 12.11 3.74 4.26 3.35 2.76 107.59%
DY 4.61 7.30 0.00 0.00 2.75 2.27 1.98 75.39%
P/NAPS 1.09 0.48 0.33 0.98 1.28 1.14 1.34 -12.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 -
Price 2.41 1.65 1.14 3.00 2.70 2.75 3.38 -
P/RPS 1.30 0.95 0.64 1.83 1.73 1.72 2.25 -30.56%
P/EPS 13.41 12.81 9.51 28.44 24.86 26.67 34.60 -46.75%
EY 7.46 7.81 10.52 3.52 4.02 3.75 2.89 87.84%
DY 4.15 6.06 0.00 0.00 2.59 2.55 2.07 58.79%
P/NAPS 1.21 0.58 0.38 1.04 1.35 1.02 1.28 -3.67%

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