[KPJ] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.39%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,263,909 2,113,985 1,846,228 1,630,357 1,428,012 1,259,738 1,071,242 13.26%
PBT 135,654 199,396 178,305 163,276 139,337 120,502 85,568 7.97%
Tax -33,877 -47,168 -42,133 -39,145 -31,908 -30,041 -21,929 7.51%
NP 101,777 152,228 136,172 124,130 107,429 90,461 63,638 8.13%
-
NP to SH 93,069 135,338 122,885 115,518 98,029 84,252 59,182 7.82%
-
Tax Rate 24.97% 23.66% 23.63% 23.97% 22.90% 24.93% 25.63% -
Total Cost 2,162,132 1,961,757 1,710,056 1,506,226 1,320,582 1,169,277 1,007,604 13.55%
-
Net Worth 591,041 1,045,409 894,902 716,643 589,837 556,212 490,887 3.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 63,044 75,534 72,028 46,350 27,691 19,298 - -
Div Payout % 67.74% 55.81% 58.61% 40.12% 28.25% 22.91% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 591,041 1,045,409 894,902 716,643 589,837 556,212 490,887 3.13%
NOSH 591,041 584,027 545,672 534,808 207,689 206,770 207,125 19.07%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.50% 7.20% 7.38% 7.61% 7.52% 7.18% 5.94% -
ROE 15.75% 12.95% 13.73% 16.12% 16.62% 15.15% 12.06% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 383.04 361.97 338.34 304.85 687.57 609.25 517.19 -4.87%
EPS 9.48 23.17 22.52 21.60 47.20 40.75 28.57 -16.78%
DPS 10.67 12.93 13.20 8.67 13.33 9.33 0.00 -
NAPS 1.00 1.79 1.64 1.34 2.84 2.69 2.37 -13.38%
Adjusted Per Share Value based on latest NOSH - 535,026
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.01 46.70 40.79 36.02 31.55 27.83 23.67 13.26%
EPS 2.06 2.99 2.71 2.55 2.17 1.86 1.31 7.82%
DPS 1.39 1.67 1.59 1.02 0.61 0.43 0.00 -
NAPS 0.1306 0.2309 0.1977 0.1583 0.1303 0.1229 0.1084 3.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.15 6.10 4.00 3.48 1.37 3.08 3.18 -
P/RPS 1.61 1.69 1.18 1.14 0.20 0.51 0.61 17.53%
P/EPS 39.06 26.32 17.76 16.11 2.90 7.56 11.13 23.25%
EY 2.56 3.80 5.63 6.21 34.45 13.23 8.99 -18.87%
DY 1.73 2.12 3.30 2.49 9.73 3.03 0.00 -
P/NAPS 6.15 3.41 2.44 2.60 0.48 1.14 1.34 28.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 -
Price 6.12 5.80 4.18 3.78 1.65 2.75 3.42 -
P/RPS 1.60 1.60 1.24 1.24 0.24 0.45 0.66 15.88%
P/EPS 38.87 25.03 18.56 17.50 3.50 6.75 11.97 21.66%
EY 2.57 4.00 5.39 5.71 28.61 14.82 8.35 -17.81%
DY 1.74 2.23 3.16 2.29 8.08 3.39 0.00 -
P/NAPS 6.12 3.24 2.55 2.82 0.58 1.02 1.44 27.24%

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