[KPJ] YoY TTM 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- 15.53%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM 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 195,905 203,932 166,689 143,890 114,053 85,255 60,060 21.75%
Tax -49,111 -49,673 -40,468 -29,154 -24,744 -7,464 -19,757 16.37%
NP 146,794 154,259 126,221 114,736 89,309 77,791 40,303 24.01%
-
NP to SH 134,873 143,670 118,894 110,880 85,645 74,237 40,962 21.94%
-
Tax Rate 25.07% 24.36% 24.28% 20.26% 21.70% 8.75% 32.90% -
Total Cost 1,949,303 1,754,734 1,528,390 1,341,617 1,177,996 1,030,233 791,152 16.20%
-
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 71,116 68,631 53,893 41,598 43,400 41,219 28,270 16.60%
Div Payout % 52.73% 47.77% 45.33% 37.52% 50.68% 55.52% 69.02% -
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 7.00% 8.08% 7.63% 7.88% 7.05% 7.02% 4.85% -
ROE 13.13% 26.27% 21.45% 26.67% 20.71% 15.13% 9.06% -
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 357.02 349.03 298.56 700.65 612.93 537.63 411.76 -2.34%
EPS 22.97 26.27 21.45 53.34 41.42 36.02 20.29 2.08%
DPS 12.11 12.55 9.72 20.00 21.00 20.00 14.00 -2.38%
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 46.31 42.17 36.55 32.17 28.00 24.48 18.37 16.64%
EPS 2.98 3.17 2.63 2.45 1.89 1.64 0.90 22.06%
DPS 1.57 1.52 1.19 0.92 0.96 0.91 0.62 16.73%
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 1.61 1.35 1.25 0.31 0.42 0.64 0.49 21.90%
P/EPS 24.99 17.89 17.34 4.07 6.16 9.61 9.86 16.74%
EY 4.00 5.59 5.77 24.58 16.24 10.41 10.14 -14.34%
DY 2.11 2.67 2.61 9.22 8.24 5.78 7.00 -18.10%
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 1.63 1.38 1.28 0.34 0.44 0.59 0.51 21.34%
P/EPS 25.38 18.31 17.76 4.52 6.52 8.83 10.35 16.10%
EY 3.94 5.46 5.63 22.13 15.34 11.33 9.66 -13.87%
DY 2.08 2.61 2.55 8.30 7.78 6.29 6.67 -17.63%
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