[KPJ] YoY TTM 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- 2.84%
YoY- 29.19%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,208,540 2,109,811 1,816,514 1,608,112 1,393,510 1,249,396 1,025,343 13.62%
PBT 147,769 219,445 178,596 161,844 128,179 111,456 81,303 10.46%
Tax -38,813 -53,144 -43,344 -34,582 -26,144 -13,548 -22,337 9.63%
NP 108,956 166,301 135,252 127,262 102,035 97,908 58,966 10.76%
-
NP to SH 103,171 153,010 124,419 123,997 95,978 93,039 56,213 10.64%
-
Tax Rate 26.27% 24.22% 24.27% 21.37% 20.40% 12.16% 27.47% -
Total Cost 2,099,584 1,943,510 1,681,262 1,480,850 1,291,475 1,151,488 966,377 13.79%
-
Net Worth 591,920 1,068,524 999,472 716,935 416,257 556,055 490,905 3.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 61,844 70,112 74,355 55,282 35,286 70,146 28,270 13.92%
Div Payout % 59.94% 45.82% 59.76% 44.58% 36.76% 75.39% 50.29% -
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 591,920 1,068,524 999,472 716,935 416,257 556,055 490,905 3.16%
NOSH 591,920 596,940 609,434 535,026 208,128 206,711 207,133 19.10%
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 4.93% 7.88% 7.45% 7.91% 7.32% 7.84% 5.75% -
ROE 17.43% 14.32% 12.45% 17.30% 23.06% 16.73% 11.45% -
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 373.11 353.44 298.07 300.57 669.54 604.41 495.02 -4.59%
EPS 17.43 25.63 20.42 23.18 46.11 45.01 27.14 -7.10%
DPS 10.50 11.75 12.20 10.33 17.00 34.00 13.65 -4.27%
NAPS 1.00 1.79 1.64 1.34 2.00 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 48.79 46.61 40.13 35.53 30.78 27.60 22.65 13.63%
EPS 2.28 3.38 2.75 2.74 2.12 2.06 1.24 10.67%
DPS 1.37 1.55 1.64 1.22 0.78 1.55 0.62 14.11%
NAPS 0.1308 0.2361 0.2208 0.1584 0.092 0.1228 0.1084 3.17%
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 1.65 1.73 1.34 1.16 0.20 0.51 0.64 17.08%
P/EPS 35.28 23.80 19.59 15.02 2.97 6.84 11.72 20.14%
EY 2.83 4.20 5.10 6.66 33.66 14.61 8.53 -16.78%
DY 1.71 1.93 3.05 2.97 12.41 11.04 4.29 -14.20%
P/NAPS 6.15 3.41 2.44 2.60 0.69 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 1.64 1.64 1.40 1.26 0.25 0.45 0.69 15.50%
P/EPS 35.11 22.63 20.47 16.31 3.58 6.11 12.60 18.60%
EY 2.85 4.42 4.88 6.13 27.95 16.37 7.94 -15.68%
DY 1.72 2.03 2.92 2.73 10.30 12.36 3.99 -13.07%
P/NAPS 6.12 3.24 2.55 2.82 0.83 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