[KPJ] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.47%
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,639,136 2,331,648 2,096,097 1,908,993 1,654,611 1,456,353 1,267,305 12.99%
PBT 217,207 159,557 195,905 203,932 166,689 143,890 114,053 11.32%
Tax -69,961 -49,192 -49,111 -49,673 -40,468 -29,154 -24,744 18.90%
NP 147,246 110,365 146,794 154,259 126,221 114,736 89,309 8.68%
-
NP to SH 143,030 103,114 134,873 143,670 118,894 110,880 85,645 8.91%
-
Tax Rate 32.21% 30.83% 25.07% 24.36% 24.28% 20.26% 21.70% -
Total Cost 2,491,890 2,221,283 1,949,303 1,754,734 1,528,390 1,341,617 1,177,996 13.29%
-
Net Worth 1,030,464 601,709 1,027,441 546,943 554,190 415,717 413,523 16.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 79,772 59,200 71,116 68,631 53,893 41,598 43,400 10.67%
Div Payout % 55.77% 57.41% 52.73% 47.77% 45.33% 37.52% 50.68% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,030,464 601,709 1,027,441 546,943 554,190 415,717 413,523 16.42%
NOSH 1,030,464 601,709 587,109 546,943 554,190 207,858 206,761 30.67%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.58% 4.73% 7.00% 8.08% 7.63% 7.88% 7.05% -
ROE 13.88% 17.14% 13.13% 26.27% 21.45% 26.67% 20.71% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 256.11 387.50 357.02 349.03 298.56 700.65 612.93 -13.53%
EPS 13.88 17.14 22.97 26.27 21.45 53.34 41.42 -16.65%
DPS 7.75 9.84 12.11 12.55 9.72 20.00 21.00 -15.30%
NAPS 1.00 1.00 1.75 1.00 1.00 2.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 546,943
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 58.30 51.51 46.31 42.17 36.55 32.17 28.00 12.99%
EPS 3.16 2.28 2.98 3.17 2.63 2.45 1.89 8.93%
DPS 1.76 1.31 1.57 1.52 1.19 0.92 0.96 10.62%
NAPS 0.2276 0.1329 0.227 0.1208 0.1224 0.0918 0.0914 16.41%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.70 3.88 5.74 4.70 3.72 2.17 2.55 -
P/RPS 1.44 1.00 1.61 1.35 1.25 0.31 0.42 22.78%
P/EPS 26.66 22.64 24.99 17.89 17.34 4.07 6.16 27.64%
EY 3.75 4.42 4.00 5.59 5.77 24.58 16.24 -21.66%
DY 2.09 2.54 2.11 2.67 2.61 9.22 8.24 -20.43%
P/NAPS 3.70 3.88 3.28 4.70 3.72 1.09 1.28 19.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 -
Price 4.00 3.37 5.83 4.81 3.81 2.41 2.70 -
P/RPS 1.56 0.87 1.63 1.38 1.28 0.34 0.44 23.47%
P/EPS 28.82 19.67 25.38 18.31 17.76 4.52 6.52 28.09%
EY 3.47 5.09 3.94 5.46 5.63 22.13 15.34 -21.93%
DY 1.94 2.92 2.08 2.61 2.55 8.30 7.78 -20.65%
P/NAPS 4.00 3.37 3.33 4.81 3.81 1.21 1.35 19.83%

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