[KPJ] YoY 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- 39.36%
YoY- 66.36%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 510,608 524,322 431,843 385,344 322,501 304,592 221,911 14.88%
PBT 46,028 69,568 44,232 39,387 23,676 21,079 17,127 17.89%
Tax -13,405 -17,438 -11,109 -5,223 -2,213 8,983 -5,890 14.67%
NP 32,623 52,130 33,123 34,164 21,463 30,062 11,237 19.41%
-
NP to SH 33,369 51,506 32,255 37,358 22,456 29,850 11,826 18.85%
-
Tax Rate 29.12% 25.07% 25.12% 13.26% 9.35% -42.62% 34.39% -
Total Cost 477,985 472,192 398,720 351,180 301,038 274,530 210,674 14.61%
-
Net Worth 1,027,441 546,943 554,190 415,717 413,523 490,506 452,321 14.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,677 13,673 19,396 20,785 14,473 41,219 28,270 -10.34%
Div Payout % 43.99% 26.55% 60.14% 55.64% 64.45% 138.09% 239.05% -
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 1,027,441 546,943 554,190 415,717 413,523 490,506 452,321 14.63%
NOSH 587,109 546,943 554,190 207,858 206,761 206,095 201,929 19.44%
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 6.39% 9.94% 7.67% 8.87% 6.66% 9.87% 5.06% -
ROE 3.25% 9.42% 5.82% 8.99% 5.43% 6.09% 2.61% -
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 86.97 95.86 77.92 185.39 155.98 147.79 109.90 -3.82%
EPS 6.56 9.42 6.37 17.97 10.86 14.48 5.80 2.07%
DPS 2.50 2.50 3.50 10.00 7.00 20.00 14.00 -24.93%
NAPS 1.75 1.00 1.00 2.00 2.00 2.38 2.24 -4.02%
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 11.28 11.58 9.54 8.51 7.12 6.73 4.90 14.89%
EPS 0.74 1.14 0.71 0.83 0.50 0.66 0.26 19.02%
DPS 0.32 0.30 0.43 0.46 0.32 0.91 0.62 -10.42%
NAPS 0.227 0.1208 0.1224 0.0918 0.0914 0.1084 0.0999 14.64%
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 6.60 4.90 4.77 1.17 1.63 2.34 1.82 23.92%
P/EPS 100.99 49.91 63.92 12.07 23.48 23.89 34.15 19.78%
EY 0.99 2.00 1.56 8.28 4.26 4.19 2.93 -16.52%
DY 0.44 0.53 0.94 4.61 2.75 5.78 7.00 -36.91%
P/NAPS 3.28 4.70 3.72 1.09 1.28 1.45 0.89 24.25%
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 6.70 5.02 4.89 1.30 1.73 2.15 1.91 23.24%
P/EPS 102.58 51.08 65.46 13.41 24.86 21.96 35.86 19.12%
EY 0.97 1.96 1.53 7.46 4.02 4.55 2.79 -16.13%
DY 0.43 0.52 0.92 4.15 2.59 6.29 6.67 -36.65%
P/NAPS 3.33 4.81 3.81 1.21 1.35 1.34 0.94 23.44%

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