[KPJ] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -3.5%
YoY- 62.66%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,354,944 1,267,305 1,259,738 1,230,136 1,218,904 1,108,024 1,071,242 16.93%
PBT 126,652 114,052 120,502 120,580 125,436 85,255 85,568 29.84%
Tax -31,284 -24,744 -30,041 -30,260 -31,072 -7,464 -21,929 26.69%
NP 95,368 89,308 90,461 90,320 94,364 77,791 63,638 30.92%
-
NP to SH 87,392 85,644 84,252 83,754 86,792 74,237 59,182 29.64%
-
Tax Rate 24.70% 21.70% 24.93% 25.10% 24.77% 8.75% 25.63% -
Total Cost 1,259,576 1,177,997 1,169,277 1,139,816 1,124,540 1,030,233 1,007,604 16.02%
-
Net Worth 596,419 562,558 556,212 547,209 517,699 504,893 490,887 13.84%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 14,477 19,298 28,909 - 41,215 - -
Div Payout % - 16.90% 22.91% 34.52% - 55.52% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 596,419 562,558 556,212 547,209 517,699 504,893 490,887 13.84%
NOSH 207,090 206,823 206,770 206,494 206,254 206,078 207,125 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.04% 7.05% 7.18% 7.34% 7.74% 7.02% 5.94% -
ROE 14.65% 15.22% 15.15% 15.31% 16.76% 14.70% 12.06% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 654.28 612.75 609.25 595.72 590.97 537.67 517.19 16.95%
EPS 42.20 41.41 40.75 40.56 42.08 36.02 28.57 29.66%
DPS 0.00 7.00 9.33 14.00 0.00 20.00 0.00 -
NAPS 2.88 2.72 2.69 2.65 2.51 2.45 2.37 13.86%
Adjusted Per Share Value based on latest NOSH - 206,540
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.03 29.02 28.85 28.17 27.91 25.37 24.53 16.94%
EPS 2.00 1.96 1.93 1.92 1.99 1.70 1.36 29.28%
DPS 0.00 0.33 0.44 0.66 0.00 0.94 0.00 -
NAPS 0.1366 0.1288 0.1274 0.1253 0.1186 0.1156 0.1124 13.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.82 2.55 3.08 3.54 3.20 3.46 3.18 -
P/RPS 0.43 0.42 0.51 0.59 0.54 0.64 0.61 -20.77%
P/EPS 6.68 6.16 7.56 8.73 7.60 9.60 11.13 -28.82%
EY 14.96 16.24 13.23 11.46 13.15 10.41 8.99 40.38%
DY 0.00 2.75 3.03 3.95 0.00 5.78 0.00 -
P/NAPS 0.98 0.94 1.14 1.34 1.27 1.41 1.34 -18.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 28/02/08 29/11/07 -
Price 3.00 2.70 2.75 3.38 3.50 3.18 3.42 -
P/RPS 0.46 0.44 0.45 0.57 0.59 0.59 0.66 -21.37%
P/EPS 7.11 6.52 6.75 8.33 8.32 8.83 11.97 -29.31%
EY 14.07 15.34 14.82 12.00 12.02 11.33 8.35 41.55%
DY 0.00 2.59 3.39 4.14 0.00 6.29 0.00 -
P/NAPS 1.04 0.99 1.02 1.28 1.39 1.30 1.44 -19.48%

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