[KPJ] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -7.0%
YoY- 40.83%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 470,898 410,237 370,786 310,342 259,334 199,860 162,683 19.37%
PBT 45,225 41,305 35,811 28,931 21,270 12,330 10,238 28.07%
Tax -11,164 -10,243 -9,047 -7,362 -5,842 -3,576 -3,284 22.61%
NP 34,061 31,062 26,764 21,569 15,428 8,754 6,954 30.30%
-
NP to SH 30,160 29,163 24,867 20,179 14,329 8,754 8,127 24.41%
-
Tax Rate 24.69% 24.80% 25.26% 25.45% 27.47% 29.00% 32.08% -
Total Cost 436,837 379,175 344,022 288,773 243,906 191,106 155,729 18.74%
-
Net Worth 846,596 684,330 620,119 547,332 472,135 402,299 291,686 19.42%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,698 17,108 - 14,457 - - 22,127 -8.83%
Div Payout % 42.11% 58.66% - 71.65% - - 272.28% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 846,596 684,330 620,119 547,332 472,135 402,299 291,686 19.42%
NOSH 529,122 526,407 207,397 206,540 206,172 201,149 201,163 17.48%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.23% 7.57% 7.22% 6.95% 5.95% 4.38% 4.27% -
ROE 3.56% 4.26% 4.01% 3.69% 3.03% 2.18% 2.79% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 89.00 77.93 178.78 150.26 125.78 99.36 80.87 1.60%
EPS 5.70 5.54 11.99 9.77 6.95 4.35 4.04 5.90%
DPS 2.40 3.25 0.00 7.00 0.00 0.00 11.00 -22.40%
NAPS 1.60 1.30 2.99 2.65 2.29 2.00 1.45 1.65%
Adjusted Per Share Value based on latest NOSH - 206,540
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.78 9.39 8.49 7.11 5.94 4.58 3.73 19.33%
EPS 0.69 0.67 0.57 0.46 0.33 0.20 0.19 23.96%
DPS 0.29 0.39 0.00 0.33 0.00 0.00 0.51 -8.97%
NAPS 0.1939 0.1567 0.142 0.1253 0.1081 0.0921 0.0668 19.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.62 3.27 0.99 3.54 3.50 1.61 1.50 -
P/RPS 5.19 4.20 0.55 2.36 2.78 1.62 1.85 18.74%
P/EPS 81.05 59.03 8.26 36.23 50.36 36.99 37.13 13.88%
EY 1.23 1.69 12.11 2.76 1.99 2.70 2.69 -12.22%
DY 0.52 0.99 0.00 1.98 0.00 0.00 7.33 -35.64%
P/NAPS 2.89 2.52 0.33 1.34 1.53 0.81 1.03 18.75%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 30/08/10 26/08/09 19/08/08 27/08/07 05/09/06 23/08/05 -
Price 4.57 3.45 1.14 3.38 3.20 2.02 1.62 -
P/RPS 5.14 4.43 0.64 2.25 2.54 2.03 2.00 17.02%
P/EPS 80.18 62.27 9.51 34.60 46.04 46.42 40.10 12.23%
EY 1.25 1.61 10.52 2.89 2.17 2.15 2.49 -10.84%
DY 0.53 0.94 0.00 2.07 0.00 0.00 6.79 -34.61%
P/NAPS 2.86 2.65 0.38 1.28 1.40 1.01 1.12 16.90%

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