[KPJ] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.18%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,456,353 1,393,510 1,361,759 1,301,315 1,267,305 1,249,396 1,206,883 13.30%
PBT 143,890 128,179 121,237 114,357 114,053 111,456 108,161 20.89%
Tax -29,154 -26,144 -26,482 -24,797 -24,744 -13,548 -12,592 74.74%
NP 114,736 102,035 94,755 89,560 89,309 97,908 95,569 12.92%
-
NP to SH 110,880 95,978 90,483 85,795 85,645 93,039 90,369 14.56%
-
Tax Rate 20.26% 20.40% 21.84% 21.68% 21.70% 12.16% 11.64% -
Total Cost 1,341,617 1,291,475 1,267,004 1,211,755 1,177,996 1,151,488 1,111,314 13.33%
-
Net Worth 415,717 416,257 414,795 596,419 413,523 556,055 547,332 -16.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 41,598 35,286 28,943 43,400 43,400 70,146 55,676 -17.61%
Div Payout % 37.52% 36.76% 31.99% 50.59% 50.68% 75.39% 61.61% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 415,717 416,257 414,795 596,419 413,523 556,055 547,332 -16.71%
NOSH 207,858 208,128 207,397 207,090 206,761 206,711 206,540 0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.88% 7.32% 6.96% 6.88% 7.05% 7.84% 7.92% -
ROE 26.67% 23.06% 21.81% 14.39% 20.71% 16.73% 16.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 700.65 669.54 656.59 628.38 612.93 604.41 584.33 12.82%
EPS 53.34 46.11 43.63 41.43 41.42 45.01 43.75 14.08%
DPS 20.00 17.00 14.00 21.00 21.00 34.00 27.00 -18.08%
NAPS 2.00 2.00 2.00 2.88 2.00 2.69 2.65 -17.06%
Adjusted Per Share Value based on latest NOSH - 207,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.35 31.91 31.18 29.80 29.02 28.61 27.64 13.29%
EPS 2.54 2.20 2.07 1.96 1.96 2.13 2.07 14.57%
DPS 0.95 0.81 0.66 0.99 0.99 1.61 1.28 -17.98%
NAPS 0.0952 0.0953 0.095 0.1366 0.0947 0.1273 0.1253 -16.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.17 1.37 0.99 2.82 2.55 3.08 3.54 -
P/RPS 0.31 0.20 0.15 0.45 0.42 0.51 0.61 -36.23%
P/EPS 4.07 2.97 2.27 6.81 6.16 6.84 8.09 -36.66%
EY 24.58 33.66 44.07 14.69 16.24 14.61 12.36 57.94%
DY 9.22 12.41 14.14 7.45 8.24 11.04 7.63 13.41%
P/NAPS 1.09 0.69 0.50 0.98 1.28 1.14 1.34 -12.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 -
Price 2.41 1.65 1.14 3.00 2.70 2.75 3.38 -
P/RPS 0.34 0.25 0.17 0.48 0.44 0.45 0.58 -29.88%
P/EPS 4.52 3.58 2.61 7.24 6.52 6.11 7.73 -30.00%
EY 22.13 27.95 38.27 13.81 15.34 16.37 12.94 42.86%
DY 8.30 10.30 12.28 7.00 7.78 12.36 7.99 2.56%
P/NAPS 1.21 0.83 0.57 1.04 1.35 1.02 1.28 -3.67%

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