[KPJ] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.82%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 529,290 470,898 410,237 370,786 310,342 259,334 199,860 17.60%
PBT 52,996 45,225 41,305 35,811 28,931 21,270 12,330 27.48%
Tax -13,510 -11,164 -10,243 -9,047 -7,362 -5,842 -3,576 24.77%
NP 39,486 34,061 31,062 26,764 21,569 15,428 8,754 28.51%
-
NP to SH 34,798 30,160 29,163 24,867 20,179 14,329 8,754 25.83%
-
Tax Rate 25.49% 24.69% 24.80% 25.26% 25.45% 27.47% 29.00% -
Total Cost 489,804 436,837 379,175 344,022 288,773 243,906 191,106 16.96%
-
Net Worth 1,024,155 846,596 684,330 620,119 547,332 472,135 402,299 16.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 14,547 12,698 17,108 - 14,457 - - -
Div Payout % 41.81% 42.11% 58.66% - 71.65% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,024,155 846,596 684,330 620,119 547,332 472,135 402,299 16.83%
NOSH 581,906 529,122 526,407 207,397 206,540 206,172 201,149 19.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.46% 7.23% 7.57% 7.22% 6.95% 5.95% 4.38% -
ROE 3.40% 3.56% 4.26% 4.01% 3.69% 3.03% 2.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.96 89.00 77.93 178.78 150.26 125.78 99.36 -1.46%
EPS 5.98 5.70 5.54 11.99 9.77 6.95 4.35 5.44%
DPS 2.50 2.40 3.25 0.00 7.00 0.00 0.00 -
NAPS 1.76 1.60 1.30 2.99 2.65 2.29 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 207,397
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.69 10.40 9.06 8.19 6.86 5.73 4.42 17.58%
EPS 0.77 0.67 0.64 0.55 0.45 0.32 0.19 26.24%
DPS 0.32 0.28 0.38 0.00 0.32 0.00 0.00 -
NAPS 0.2263 0.187 0.1512 0.137 0.1209 0.1043 0.0889 16.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.87 4.62 3.27 0.99 3.54 3.50 1.61 -
P/RPS 6.45 5.19 4.20 0.55 2.36 2.78 1.62 25.86%
P/EPS 98.16 81.05 59.03 8.26 36.23 50.36 36.99 17.64%
EY 1.02 1.23 1.69 12.11 2.76 1.99 2.70 -14.96%
DY 0.43 0.52 0.99 0.00 1.98 0.00 0.00 -
P/NAPS 3.34 2.89 2.52 0.33 1.34 1.53 0.81 26.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 30/08/10 26/08/09 19/08/08 27/08/07 05/09/06 -
Price 6.27 4.57 3.45 1.14 3.38 3.20 2.02 -
P/RPS 6.89 5.14 4.43 0.64 2.25 2.54 2.03 22.56%
P/EPS 104.85 80.18 62.27 9.51 34.60 46.04 46.42 14.53%
EY 0.95 1.25 1.61 10.52 2.89 2.17 2.15 -12.71%
DY 0.40 0.53 0.94 0.00 2.07 0.00 0.00 -
P/NAPS 3.56 2.86 2.65 0.38 1.28 1.40 1.01 23.34%

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