[KPJ] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.95%
YoY- 15.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,393,510 1,361,759 1,301,315 1,267,305 1,249,396 1,206,883 1,155,875 13.26%
PBT 128,179 121,237 114,357 114,053 111,456 108,161 100,500 17.58%
Tax -26,144 -26,482 -24,797 -24,744 -13,548 -12,592 -11,072 77.22%
NP 102,035 94,755 89,560 89,309 97,908 95,569 89,428 9.18%
-
NP to SH 95,978 90,483 85,795 85,645 93,039 90,369 84,519 8.83%
-
Tax Rate 20.40% 21.84% 21.68% 21.70% 12.16% 11.64% 11.02% -
Total Cost 1,291,475 1,267,004 1,211,755 1,177,996 1,151,488 1,111,314 1,066,447 13.60%
-
Net Worth 416,257 414,795 596,419 413,523 556,055 547,332 517,699 -13.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 35,286 28,943 43,400 43,400 70,146 55,676 41,219 -9.83%
Div Payout % 36.76% 31.99% 50.59% 50.68% 75.39% 61.61% 48.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 416,257 414,795 596,419 413,523 556,055 547,332 517,699 -13.52%
NOSH 208,128 207,397 207,090 206,761 206,711 206,540 206,254 0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.32% 6.96% 6.88% 7.05% 7.84% 7.92% 7.74% -
ROE 23.06% 21.81% 14.39% 20.71% 16.73% 16.51% 16.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 669.54 656.59 628.38 612.93 604.41 584.33 560.41 12.58%
EPS 46.11 43.63 41.43 41.42 45.01 43.75 40.98 8.17%
DPS 17.00 14.00 21.00 21.00 34.00 27.00 20.00 -10.25%
NAPS 2.00 2.00 2.88 2.00 2.69 2.65 2.51 -14.03%
Adjusted Per Share Value based on latest NOSH - 206,761
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.78 30.08 28.75 28.00 27.60 26.66 25.54 13.23%
EPS 2.12 2.00 1.90 1.89 2.06 2.00 1.87 8.71%
DPS 0.78 0.64 0.96 0.96 1.55 1.23 0.91 -9.75%
NAPS 0.092 0.0916 0.1318 0.0914 0.1228 0.1209 0.1144 -13.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 0.99 2.82 2.55 3.08 3.54 3.20 -
P/RPS 0.20 0.15 0.45 0.42 0.51 0.61 0.57 -50.22%
P/EPS 2.97 2.27 6.81 6.16 6.84 8.09 7.81 -47.47%
EY 33.66 44.07 14.69 16.24 14.61 12.36 12.81 90.30%
DY 12.41 14.14 7.45 8.24 11.04 7.63 6.25 57.91%
P/NAPS 0.69 0.50 0.98 1.28 1.14 1.34 1.27 -33.39%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 -
Price 1.65 1.14 3.00 2.70 2.75 3.38 3.50 -
P/RPS 0.25 0.17 0.48 0.44 0.45 0.58 0.62 -45.39%
P/EPS 3.58 2.61 7.24 6.52 6.11 7.73 8.54 -43.95%
EY 27.95 38.27 13.81 15.34 16.37 12.94 11.71 78.50%
DY 10.30 12.28 7.00 7.78 12.36 7.99 5.71 48.13%
P/NAPS 0.83 0.57 1.04 1.35 1.02 1.28 1.39 -29.06%

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