[KPJ] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 50.81%
YoY- 29.47%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,096,097 1,908,993 1,654,611 1,456,353 1,267,305 1,108,024 831,455 16.64%
PBT 195,575 203,297 166,689 144,919 114,052 85,255 60,060 21.72%
Tax -48,781 -49,038 -40,468 -30,183 -24,744 -7,464 -18,939 17.06%
NP 146,794 154,259 126,221 114,736 89,308 77,791 41,121 23.60%
-
NP to SH 140,046 143,670 118,894 110,880 85,644 74,237 40,962 22.71%
-
Tax Rate 24.94% 24.12% 24.28% 20.83% 21.70% 8.75% 31.53% -
Total Cost 1,949,303 1,754,734 1,528,390 1,341,617 1,177,997 1,030,233 790,334 16.22%
-
Net Worth 1,000,105 928,290 852,786 627,717 562,558 504,893 437,799 14.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 71,352 67,710 55,375 41,570 14,477 41,215 28,245 16.68%
Div Payout % 50.95% 47.13% 46.58% 37.49% 16.90% 55.52% 68.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,000,105 928,290 852,786 627,717 562,558 504,893 437,799 14.74%
NOSH 584,857 546,053 553,757 207,853 206,823 206,078 201,750 19.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.00% 8.08% 7.63% 7.88% 7.05% 7.02% 4.95% -
ROE 14.00% 15.48% 13.94% 17.66% 15.22% 14.70% 9.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 358.39 349.60 298.80 700.66 612.75 537.67 412.12 -2.29%
EPS 23.94 26.31 22.57 53.35 41.41 36.02 20.30 2.78%
DPS 12.20 12.40 10.00 20.00 7.00 20.00 14.00 -2.26%
NAPS 1.71 1.70 1.54 3.02 2.72 2.45 2.17 -3.88%
Adjusted Per Share Value based on latest NOSH - 207,858
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.00 43.72 37.89 33.35 29.02 25.37 19.04 16.64%
EPS 3.21 3.29 2.72 2.54 1.96 1.70 0.94 22.69%
DPS 1.63 1.55 1.27 0.95 0.33 0.94 0.65 16.54%
NAPS 0.229 0.2126 0.1953 0.1437 0.1288 0.1156 0.1003 14.73%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.74 4.70 3.72 2.17 2.55 3.46 2.00 -
P/RPS 1.60 1.34 1.24 0.31 0.42 0.64 0.49 21.77%
P/EPS 23.97 17.86 17.33 4.07 6.16 9.60 9.85 15.96%
EY 4.17 5.60 5.77 24.58 16.24 10.41 10.15 -13.76%
DY 2.13 2.64 2.69 9.22 2.75 5.78 7.00 -17.97%
P/NAPS 3.36 2.76 2.42 0.72 0.94 1.41 0.92 24.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 5.83 4.81 3.81 2.41 2.70 3.18 2.10 -
P/RPS 1.63 1.38 1.28 0.34 0.44 0.59 0.51 21.34%
P/EPS 24.35 18.28 17.75 4.52 6.52 8.83 10.34 15.32%
EY 4.11 5.47 5.64 22.13 15.34 11.33 9.67 -13.27%
DY 2.09 2.58 2.62 8.30 2.59 6.29 6.67 -17.57%
P/NAPS 3.41 2.83 2.47 0.80 0.99 1.30 0.97 23.28%

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