[KPJ] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.84%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,776,973 1,716,312 1,654,611 1,608,112 1,533,115 1,493,664 1,456,353 14.22%
PBT 174,121 170,201 166,689 161,844 155,762 150,268 143,890 13.59%
Tax -42,363 -41,442 -40,468 -34,582 -31,793 -30,597 -29,154 28.37%
NP 131,758 128,759 126,221 127,262 123,969 119,671 114,736 9.68%
-
NP to SH 120,154 119,157 118,894 123,997 120,575 116,279 110,880 5.51%
-
Tax Rate 24.33% 24.35% 24.28% 21.37% 20.41% 20.36% 20.26% -
Total Cost 1,645,215 1,587,553 1,528,390 1,480,850 1,409,146 1,373,993 1,341,617 14.61%
-
Net Worth 846,596 843,135 554,190 716,935 684,330 661,487 415,717 60.87%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 76,507 80,916 53,893 55,282 58,707 41,598 41,598 50.28%
Div Payout % 63.67% 67.91% 45.33% 44.58% 48.69% 35.77% 37.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 846,596 843,135 554,190 716,935 684,330 661,487 415,717 60.87%
NOSH 529,122 540,471 554,190 535,026 526,407 524,990 207,858 86.75%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.41% 7.50% 7.63% 7.91% 8.09% 8.01% 7.88% -
ROE 14.19% 14.13% 21.45% 17.30% 17.62% 17.58% 26.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 335.83 317.56 298.56 300.57 291.24 284.51 700.65 -38.83%
EPS 22.71 22.05 21.45 23.18 22.91 22.15 53.34 -43.49%
DPS 14.46 14.97 9.72 10.33 11.15 7.92 20.00 -19.49%
NAPS 1.60 1.56 1.00 1.34 1.30 1.26 2.00 -13.85%
Adjusted Per Share Value based on latest NOSH - 535,026
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.26 37.92 36.55 35.53 33.87 33.00 32.17 14.24%
EPS 2.65 2.63 2.63 2.74 2.66 2.57 2.45 5.38%
DPS 1.69 1.79 1.19 1.22 1.30 0.92 0.92 50.15%
NAPS 0.187 0.1863 0.1224 0.1584 0.1512 0.1461 0.0918 60.90%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.62 4.00 3.72 3.48 3.27 2.92 2.17 -
P/RPS 1.38 1.26 1.25 1.16 1.12 1.03 0.31 171.35%
P/EPS 20.35 18.14 17.34 15.02 14.28 13.18 4.07 193.26%
EY 4.92 5.51 5.77 6.66 7.00 7.59 24.58 -65.88%
DY 3.13 3.74 2.61 2.97 3.41 2.71 9.22 -51.43%
P/NAPS 2.89 2.56 3.72 2.60 2.52 2.32 1.09 91.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 01/03/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 4.57 4.16 3.81 3.78 3.45 2.99 2.41 -
P/RPS 1.36 1.31 1.28 1.26 1.18 1.05 0.34 152.62%
P/EPS 20.12 18.87 17.76 16.31 15.06 13.50 4.52 171.34%
EY 4.97 5.30 5.63 6.13 6.64 7.41 22.13 -63.15%
DY 3.16 3.60 2.55 2.73 3.23 2.65 8.30 -47.56%
P/NAPS 2.86 2.67 3.81 2.82 2.65 2.37 1.21 77.72%

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