[KPJ] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -14.71%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 524,322 476,025 470,898 437,748 431,843 436,484 410,237 17.71%
PBT 69,568 47,586 45,225 41,553 44,232 43,111 41,305 41.42%
Tax -17,438 -10,833 -11,164 -10,238 -11,109 -9,852 -10,243 42.43%
NP 52,130 36,753 34,061 31,315 33,123 33,259 31,062 41.08%
-
NP to SH 51,506 34,494 30,160 27,510 32,255 30,229 29,163 45.95%
-
Tax Rate 25.07% 22.77% 24.69% 24.64% 25.12% 22.85% 24.80% -
Total Cost 472,192 439,272 436,837 406,433 398,720 403,225 379,175 15.70%
-
Net Worth 546,943 999,472 846,596 843,135 554,190 716,935 684,330 -13.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,673 15,235 12,698 27,023 19,396 17,388 17,108 -13.84%
Div Payout % 26.55% 44.17% 42.11% 98.23% 60.14% 57.52% 58.66% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 546,943 999,472 846,596 843,135 554,190 716,935 684,330 -13.84%
NOSH 546,943 609,434 529,122 540,471 554,190 535,026 526,407 2.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.94% 7.72% 7.23% 7.15% 7.67% 7.62% 7.57% -
ROE 9.42% 3.45% 3.56% 3.26% 5.82% 4.22% 4.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 95.86 78.11 89.00 80.99 77.92 81.58 77.93 14.76%
EPS 9.42 5.66 5.70 5.09 6.37 5.65 5.54 42.32%
DPS 2.50 2.50 2.40 5.00 3.50 3.25 3.25 -16.00%
NAPS 1.00 1.64 1.60 1.56 1.00 1.34 1.30 -16.00%
Adjusted Per Share Value based on latest NOSH - 540,471
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.58 10.52 10.40 9.67 9.54 9.64 9.06 17.72%
EPS 1.14 0.76 0.67 0.61 0.71 0.67 0.64 46.78%
DPS 0.30 0.34 0.28 0.60 0.43 0.38 0.38 -14.54%
NAPS 0.1208 0.2208 0.187 0.1863 0.1224 0.1584 0.1512 -13.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.70 4.00 4.62 4.00 3.72 3.48 3.27 -
P/RPS 4.90 5.12 5.19 4.94 4.77 4.27 4.20 10.79%
P/EPS 49.91 70.67 81.05 78.59 63.92 61.59 59.03 -10.55%
EY 2.00 1.42 1.23 1.27 1.56 1.62 1.69 11.84%
DY 0.53 0.63 0.52 1.25 0.94 0.93 0.99 -33.99%
P/NAPS 4.70 2.44 2.89 2.56 3.72 2.60 2.52 51.34%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 19/08/11 20/05/11 01/03/11 30/11/10 30/08/10 -
Price 4.81 4.18 4.57 4.16 3.81 3.78 3.45 -
P/RPS 5.02 5.35 5.14 5.14 4.89 4.63 4.43 8.66%
P/EPS 51.08 73.85 80.18 81.73 65.46 66.90 62.27 -12.33%
EY 1.96 1.35 1.25 1.22 1.53 1.49 1.61 13.97%
DY 0.52 0.60 0.53 1.20 0.92 0.86 0.94 -32.53%
P/NAPS 4.81 2.55 2.86 2.67 3.81 2.82 2.65 48.63%

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