[KPJ] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,639,136 2,331,648 2,096,097 1,908,993 1,654,611 1,456,353 1,267,305 12.99%
PBT 215,812 159,557 195,575 203,297 166,689 144,919 114,052 11.20%
Tax -68,566 -49,192 -48,781 -49,038 -40,468 -30,183 -24,744 18.50%
NP 147,246 110,365 146,794 154,259 126,221 114,736 89,308 8.68%
-
NP to SH 143,030 103,114 140,046 143,670 118,894 110,880 85,644 8.91%
-
Tax Rate 31.77% 30.83% 24.94% 24.12% 24.28% 20.83% 21.70% -
Total Cost 2,491,890 2,221,283 1,949,303 1,754,734 1,528,390 1,341,617 1,177,997 13.29%
-
Net Worth 1,309,055 659,790 1,000,105 928,290 852,786 627,717 562,558 15.10%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 144,717 59,440 71,352 67,710 55,375 41,570 14,477 46.74%
Div Payout % 101.18% 57.65% 50.95% 47.13% 46.58% 37.49% 16.90% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,309,055 659,790 1,000,105 928,290 852,786 627,717 562,558 15.10%
NOSH 1,030,752 594,405 584,857 546,053 553,757 207,853 206,823 30.67%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.58% 4.73% 7.00% 8.08% 7.63% 7.88% 7.05% -
ROE 10.93% 15.63% 14.00% 15.48% 13.94% 17.66% 15.22% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 256.04 392.27 358.39 349.60 298.80 700.66 612.75 -13.52%
EPS 14.06 10.50 23.94 26.31 22.57 53.35 41.41 -16.46%
DPS 14.04 10.00 12.20 12.40 10.00 20.00 7.00 12.29%
NAPS 1.27 1.11 1.71 1.70 1.54 3.02 2.72 -11.91%
Adjusted Per Share Value based on latest NOSH - 546,943
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 58.30 51.51 46.31 42.17 36.55 32.17 28.00 12.99%
EPS 3.16 2.28 3.09 3.17 2.63 2.45 1.89 8.93%
DPS 3.20 1.31 1.58 1.50 1.22 0.92 0.32 46.75%
NAPS 0.2892 0.1458 0.2209 0.2051 0.1884 0.1387 0.1243 15.10%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.70 3.88 5.74 4.70 3.72 2.17 2.55 -
P/RPS 1.45 0.99 1.60 1.34 1.24 0.31 0.42 22.92%
P/EPS 26.66 22.37 23.97 17.86 17.33 4.07 6.16 27.64%
EY 3.75 4.47 4.17 5.60 5.77 24.58 16.24 -21.66%
DY 3.79 2.58 2.13 2.64 2.69 9.22 2.75 5.48%
P/NAPS 2.91 3.50 3.36 2.76 2.42 0.72 0.94 20.71%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 -
Price 4.00 3.37 5.83 4.81 3.81 2.41 2.70 -
P/RPS 1.56 0.86 1.63 1.38 1.28 0.34 0.44 23.47%
P/EPS 28.83 19.43 24.35 18.28 17.75 4.52 6.52 28.10%
EY 3.47 5.15 4.11 5.47 5.64 22.13 15.34 -21.93%
DY 3.51 2.97 2.09 2.58 2.62 8.30 2.59 5.19%
P/NAPS 3.15 3.04 3.41 2.83 2.47 0.80 0.99 21.26%

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