[KPJ] QoQ TTM 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- 2.95%
YoY- 65.51%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,361,759 1,301,315 1,267,305 1,249,396 1,206,883 1,155,875 1,108,024 14.75%
PBT 121,237 114,357 114,053 111,456 108,161 100,500 85,255 26.48%
Tax -26,482 -24,797 -24,744 -13,548 -12,592 -11,072 -7,464 132.80%
NP 94,755 89,560 89,309 97,908 95,569 89,428 77,791 14.06%
-
NP to SH 90,483 85,795 85,645 93,039 90,369 84,519 74,237 14.11%
-
Tax Rate 21.84% 21.68% 21.70% 12.16% 11.64% 11.02% 8.75% -
Total Cost 1,267,004 1,211,755 1,177,996 1,151,488 1,111,314 1,066,447 1,030,233 14.80%
-
Net Worth 414,795 596,419 413,523 556,055 547,332 517,699 490,506 -10.58%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 28,943 43,400 43,400 70,146 55,676 41,219 41,219 -21.01%
Div Payout % 31.99% 50.59% 50.68% 75.39% 61.61% 48.77% 55.52% -
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 414,795 596,419 413,523 556,055 547,332 517,699 490,506 -10.58%
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 6.96% 6.88% 7.05% 7.84% 7.92% 7.74% 7.02% -
ROE 21.81% 14.39% 20.71% 16.73% 16.51% 16.33% 15.13% -
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 656.59 628.38 612.93 604.41 584.33 560.41 537.63 14.26%
EPS 43.63 41.43 41.42 45.01 43.75 40.98 36.02 13.64%
DPS 14.00 21.00 21.00 34.00 27.00 20.00 20.00 -21.17%
NAPS 2.00 2.88 2.00 2.69 2.65 2.51 2.38 -10.95%
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 31.18 29.80 29.02 28.61 27.64 26.47 25.37 14.75%
EPS 2.07 1.96 1.96 2.13 2.07 1.94 1.70 14.04%
DPS 0.66 0.99 0.99 1.61 1.28 0.94 0.94 -21.01%
NAPS 0.095 0.1366 0.0947 0.1273 0.1253 0.1186 0.1123 -10.56%
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 0.15 0.45 0.42 0.51 0.61 0.57 0.64 -62.01%
P/EPS 2.27 6.81 6.16 6.84 8.09 7.81 9.61 -61.82%
EY 44.07 14.69 16.24 14.61 12.36 12.81 10.41 161.92%
DY 14.14 7.45 8.24 11.04 7.63 6.25 5.78 81.65%
P/NAPS 0.50 0.98 1.28 1.14 1.34 1.27 1.45 -50.85%
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 0.17 0.48 0.44 0.45 0.58 0.62 0.59 -56.40%
P/EPS 2.61 7.24 6.52 6.11 7.73 8.54 8.83 -55.65%
EY 38.27 13.81 15.34 16.37 12.94 11.71 11.33 125.28%
DY 12.28 7.00 7.78 12.36 7.99 5.71 6.29 56.26%
P/NAPS 0.57 1.04 1.35 1.02 1.28 1.39 1.34 -43.46%

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