[KPJ] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.87%
YoY- 35.53%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,654,611 1,608,112 1,533,115 1,493,664 1,456,353 1,393,510 1,361,759 13.82%
PBT 166,689 161,844 155,762 150,268 143,890 128,179 121,237 23.57%
Tax -40,468 -34,582 -31,793 -30,597 -29,154 -26,144 -26,482 32.56%
NP 126,221 127,262 123,969 119,671 114,736 102,035 94,755 21.00%
-
NP to SH 118,894 123,997 120,575 116,279 110,880 95,978 90,483 19.90%
-
Tax Rate 24.28% 21.37% 20.41% 20.36% 20.26% 20.40% 21.84% -
Total Cost 1,528,390 1,480,850 1,409,146 1,373,993 1,341,617 1,291,475 1,267,004 13.28%
-
Net Worth 554,190 716,935 684,330 661,487 415,717 416,257 414,795 21.24%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 53,893 55,282 58,707 41,598 41,598 35,286 28,943 51.18%
Div Payout % 45.33% 44.58% 48.69% 35.77% 37.52% 36.76% 31.99% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 554,190 716,935 684,330 661,487 415,717 416,257 414,795 21.24%
NOSH 554,190 535,026 526,407 524,990 207,858 208,128 207,397 92.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.63% 7.91% 8.09% 8.01% 7.88% 7.32% 6.96% -
ROE 21.45% 17.30% 17.62% 17.58% 26.67% 23.06% 21.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 298.56 300.57 291.24 284.51 700.65 669.54 656.59 -40.78%
EPS 21.45 23.18 22.91 22.15 53.34 46.11 43.63 -37.62%
DPS 9.72 10.33 11.15 7.92 20.00 17.00 14.00 -21.54%
NAPS 1.00 1.34 1.30 1.26 2.00 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 524,990
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.55 35.53 33.87 33.00 32.17 30.78 30.08 13.82%
EPS 2.63 2.74 2.66 2.57 2.45 2.12 2.00 19.96%
DPS 1.19 1.22 1.30 0.92 0.92 0.78 0.64 51.03%
NAPS 0.1224 0.1584 0.1512 0.1461 0.0918 0.092 0.0916 21.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.72 3.48 3.27 2.92 2.17 1.37 0.99 -
P/RPS 1.25 1.16 1.12 1.03 0.31 0.20 0.15 309.45%
P/EPS 17.34 15.02 14.28 13.18 4.07 2.97 2.27 286.43%
EY 5.77 6.66 7.00 7.59 24.58 33.66 44.07 -74.12%
DY 2.61 2.97 3.41 2.71 9.22 12.41 14.14 -67.48%
P/NAPS 3.72 2.60 2.52 2.32 1.09 0.69 0.50 279.71%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 -
Price 3.81 3.78 3.45 2.99 2.41 1.65 1.14 -
P/RPS 1.28 1.26 1.18 1.05 0.34 0.25 0.17 282.74%
P/EPS 17.76 16.31 15.06 13.50 4.52 3.58 2.61 257.83%
EY 5.63 6.13 6.64 7.41 22.13 27.95 38.27 -72.03%
DY 2.55 2.73 3.23 2.65 8.30 10.30 12.28 -64.83%
P/NAPS 3.81 2.82 2.65 2.37 1.21 0.83 0.57 253.61%

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