[KPJ] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.59%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,846,228 1,630,357 1,428,012 1,259,738 1,071,242 812,725 641,794 19.24%
PBT 178,305 163,276 139,337 120,502 85,568 57,244 43,352 26.56%
Tax -42,133 -39,145 -31,908 -30,041 -21,929 -17,398 -13,030 21.59%
NP 136,172 124,130 107,429 90,461 63,638 39,845 30,321 28.43%
-
NP to SH 122,885 115,518 98,029 84,252 59,182 38,848 33,930 23.91%
-
Tax Rate 23.63% 23.97% 22.90% 24.93% 25.63% 30.39% 30.06% -
Total Cost 1,710,056 1,506,226 1,320,582 1,169,277 1,007,604 772,880 611,473 18.68%
-
Net Worth 894,902 716,643 589,837 556,212 490,887 402,350 297,496 20.13%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 72,028 46,350 27,691 19,298 - - 29,481 16.04%
Div Payout % 58.61% 40.12% 28.25% 22.91% - - 86.89% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 894,902 716,643 589,837 556,212 490,887 402,350 297,496 20.13%
NOSH 545,672 534,808 207,689 206,770 207,125 201,175 201,011 18.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.38% 7.61% 7.52% 7.18% 5.94% 4.90% 4.72% -
ROE 13.73% 16.12% 16.62% 15.15% 12.06% 9.66% 11.41% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 338.34 304.85 687.57 609.25 517.19 403.99 319.28 0.97%
EPS 22.52 21.60 47.20 40.75 28.57 19.16 16.88 4.91%
DPS 13.20 8.67 13.33 9.33 0.00 0.00 14.67 -1.74%
NAPS 1.64 1.34 2.84 2.69 2.37 2.00 1.48 1.72%
Adjusted Per Share Value based on latest NOSH - 206,711
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 42.28 37.34 32.70 28.85 24.53 18.61 14.70 19.24%
EPS 2.81 2.65 2.24 1.93 1.36 0.89 0.78 23.80%
DPS 1.65 1.06 0.63 0.44 0.00 0.00 0.68 15.91%
NAPS 0.2049 0.1641 0.1351 0.1274 0.1124 0.0921 0.0681 20.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.00 3.48 1.37 3.08 3.18 1.91 1.55 -
P/RPS 1.18 1.14 0.20 0.51 0.61 0.47 0.49 15.76%
P/EPS 17.76 16.11 2.90 7.56 11.13 9.89 9.18 11.62%
EY 5.63 6.21 34.45 13.23 8.99 10.11 10.89 -10.40%
DY 3.30 2.49 9.73 3.03 0.00 0.00 9.46 -16.09%
P/NAPS 2.44 2.60 0.48 1.14 1.34 0.96 1.05 15.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 29/11/06 25/11/05 -
Price 4.18 3.78 1.65 2.75 3.42 1.94 1.49 -
P/RPS 1.24 1.24 0.24 0.45 0.66 0.48 0.47 17.54%
P/EPS 18.56 17.50 3.50 6.75 11.97 10.05 8.83 13.17%
EY 5.39 5.71 28.61 14.82 8.35 9.95 11.33 -11.64%
DY 3.16 2.29 8.08 3.39 0.00 0.00 9.84 -17.24%
P/NAPS 2.55 2.82 0.58 1.02 1.44 0.97 1.01 16.68%

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