[KPJ] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -27.07%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 431,843 436,484 410,237 376,047 385,344 361,487 370,786 10.66%
PBT 44,232 43,111 41,305 38,041 39,387 37,029 35,811 15.07%
Tax -11,109 -9,852 -10,243 -9,264 -5,223 -7,063 -9,047 14.62%
NP 33,123 33,259 31,062 28,777 34,164 29,966 26,764 15.22%
-
NP to SH 32,255 30,229 29,163 27,247 37,358 26,807 24,867 18.88%
-
Tax Rate 25.12% 22.85% 24.80% 24.35% 13.26% 19.07% 25.26% -
Total Cost 398,720 403,225 379,175 347,270 351,180 331,521 344,022 10.30%
-
Net Worth 554,190 716,935 684,330 661,487 415,717 591,086 620,119 -7.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 19,396 17,388 17,108 - 20,785 20,812 - -
Div Payout % 60.14% 57.52% 58.66% - 55.64% 77.64% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 554,190 716,935 684,330 661,487 415,717 591,086 620,119 -7.20%
NOSH 554,190 535,026 526,407 524,990 207,858 208,128 207,397 92.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.67% 7.62% 7.57% 7.65% 8.87% 8.29% 7.22% -
ROE 5.82% 4.22% 4.26% 4.12% 8.99% 4.54% 4.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.92 81.58 77.93 71.63 185.39 173.68 178.78 -42.42%
EPS 6.37 5.65 5.54 5.19 17.97 12.88 11.99 -34.32%
DPS 3.50 3.25 3.25 0.00 10.00 10.00 0.00 -
NAPS 1.00 1.34 1.30 1.26 2.00 2.84 2.99 -51.72%
Adjusted Per Share Value based on latest NOSH - 524,990
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.54 9.64 9.06 8.31 8.51 7.99 8.19 10.67%
EPS 0.71 0.67 0.64 0.60 0.83 0.59 0.55 18.50%
DPS 0.43 0.38 0.38 0.00 0.46 0.46 0.00 -
NAPS 0.1224 0.1584 0.1512 0.1461 0.0918 0.1306 0.137 -7.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.72 3.48 3.27 2.92 2.17 1.37 0.99 -
P/RPS 4.77 4.27 4.20 4.08 1.17 0.79 0.55 320.46%
P/EPS 63.92 61.59 59.03 56.26 12.07 10.64 8.26 289.77%
EY 1.56 1.62 1.69 1.78 8.28 9.40 12.11 -74.39%
DY 0.94 0.93 0.99 0.00 4.61 7.30 0.00 -
P/NAPS 3.72 2.60 2.52 2.32 1.09 0.48 0.33 400.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 -
Price 3.81 3.78 3.45 2.99 2.41 1.65 1.14 -
P/RPS 4.89 4.63 4.43 4.17 1.30 0.95 0.64 286.49%
P/EPS 65.46 66.90 62.27 57.61 13.41 12.81 9.51 260.58%
EY 1.53 1.49 1.61 1.74 7.46 7.81 10.52 -72.24%
DY 0.92 0.86 0.94 0.00 4.15 6.06 0.00 -
P/NAPS 3.81 2.82 2.65 2.37 1.21 0.58 0.38 363.02%

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