[KPJ] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.12%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,331,648 2,096,097 1,908,993 1,654,611 1,456,353 1,267,305 1,108,024 13.18%
PBT 159,557 195,905 203,932 166,689 143,890 114,053 85,255 11.00%
Tax -49,192 -49,111 -49,673 -40,468 -29,154 -24,744 -7,464 36.88%
NP 110,365 146,794 154,259 126,221 114,736 89,309 77,791 5.99%
-
NP to SH 103,114 134,873 143,670 118,894 110,880 85,645 74,237 5.62%
-
Tax Rate 30.83% 25.07% 24.36% 24.28% 20.26% 21.70% 8.75% -
Total Cost 2,221,283 1,949,303 1,754,734 1,528,390 1,341,617 1,177,996 1,030,233 13.64%
-
Net Worth 601,709 1,027,441 546,943 554,190 415,717 413,523 490,506 3.46%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 59,200 71,116 68,631 53,893 41,598 43,400 41,219 6.21%
Div Payout % 57.41% 52.73% 47.77% 45.33% 37.52% 50.68% 55.52% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 601,709 1,027,441 546,943 554,190 415,717 413,523 490,506 3.46%
NOSH 601,709 587,109 546,943 554,190 207,858 206,761 206,095 19.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.73% 7.00% 8.08% 7.63% 7.88% 7.05% 7.02% -
ROE 17.14% 13.13% 26.27% 21.45% 26.67% 20.71% 15.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 387.50 357.02 349.03 298.56 700.65 612.93 537.63 -5.30%
EPS 17.14 22.97 26.27 21.45 53.34 41.42 36.02 -11.63%
DPS 9.84 12.11 12.55 9.72 20.00 21.00 20.00 -11.13%
NAPS 1.00 1.75 1.00 1.00 2.00 2.00 2.38 -13.44%
Adjusted Per Share Value based on latest NOSH - 554,190
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.51 46.31 42.17 36.55 32.17 28.00 24.48 13.18%
EPS 2.28 2.98 3.17 2.63 2.45 1.89 1.64 5.63%
DPS 1.31 1.57 1.52 1.19 0.92 0.96 0.91 6.25%
NAPS 0.1329 0.227 0.1208 0.1224 0.0918 0.0914 0.1084 3.45%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.88 5.74 4.70 3.72 2.17 2.55 3.46 -
P/RPS 1.00 1.61 1.35 1.25 0.31 0.42 0.64 7.71%
P/EPS 22.64 24.99 17.89 17.34 4.07 6.16 9.61 15.33%
EY 4.42 4.00 5.59 5.77 24.58 16.24 10.41 -13.29%
DY 2.54 2.11 2.67 2.61 9.22 8.24 5.78 -12.79%
P/NAPS 3.88 3.28 4.70 3.72 1.09 1.28 1.45 17.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 28/02/08 -
Price 3.37 5.83 4.81 3.81 2.41 2.70 3.18 -
P/RPS 0.87 1.63 1.38 1.28 0.34 0.44 0.59 6.68%
P/EPS 19.67 25.38 18.31 17.76 4.52 6.52 8.83 14.26%
EY 5.09 3.94 5.46 5.63 22.13 15.34 11.33 -12.47%
DY 2.92 2.08 2.61 2.55 8.30 7.78 6.29 -11.99%
P/NAPS 3.37 3.33 4.81 3.81 1.21 1.35 1.34 16.59%

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