[KPJ] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.91%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,504,188 1,456,353 1,428,012 1,419,044 1,354,944 1,267,305 1,259,738 12.56%
PBT 152,164 144,919 139,337 134,948 126,652 114,052 120,502 16.84%
Tax -37,056 -30,183 -31,908 -33,736 -31,284 -24,744 -30,041 15.03%
NP 115,108 114,736 107,429 101,212 95,368 89,308 90,461 17.44%
-
NP to SH 108,988 110,880 98,029 93,430 87,392 85,644 84,252 18.74%
-
Tax Rate 24.35% 20.83% 22.90% 25.00% 24.70% 21.70% 24.93% -
Total Cost 1,389,080 1,341,617 1,320,582 1,317,832 1,259,576 1,177,997 1,169,277 12.18%
-
Net Worth 661,487 627,717 589,837 620,239 596,419 562,558 556,212 12.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 41,570 27,691 - - 14,477 19,298 -
Div Payout % - 37.49% 28.25% - - 16.90% 22.91% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 661,487 627,717 589,837 620,239 596,419 562,558 556,212 12.26%
NOSH 524,990 207,853 207,689 207,437 207,090 206,823 206,770 86.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.65% 7.88% 7.52% 7.13% 7.04% 7.05% 7.18% -
ROE 16.48% 17.66% 16.62% 15.06% 14.65% 15.22% 15.15% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 286.52 700.66 687.57 684.08 654.28 612.75 609.25 -39.55%
EPS 20.76 53.35 47.20 45.04 42.20 41.41 40.75 -36.23%
DPS 0.00 20.00 13.33 0.00 0.00 7.00 9.33 -
NAPS 1.26 3.02 2.84 2.99 2.88 2.72 2.69 -39.71%
Adjusted Per Share Value based on latest NOSH - 207,397
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.23 32.17 31.55 31.35 29.93 28.00 27.83 12.56%
EPS 2.41 2.45 2.17 2.06 1.93 1.89 1.86 18.86%
DPS 0.00 0.92 0.61 0.00 0.00 0.32 0.43 -
NAPS 0.1461 0.1387 0.1303 0.137 0.1318 0.1243 0.1229 12.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.92 2.17 1.37 0.99 2.82 2.55 3.08 -
P/RPS 1.02 0.31 0.20 0.14 0.43 0.42 0.51 58.80%
P/EPS 14.07 4.07 2.90 2.20 6.68 6.16 7.56 51.36%
EY 7.11 24.58 34.45 45.49 14.96 16.24 13.23 -33.92%
DY 0.00 9.22 9.73 0.00 0.00 2.75 3.03 -
P/NAPS 2.32 0.72 0.48 0.33 0.98 0.94 1.14 60.66%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 -
Price 2.99 2.41 1.65 1.14 3.00 2.70 2.75 -
P/RPS 1.04 0.34 0.24 0.17 0.46 0.44 0.45 74.89%
P/EPS 14.40 4.52 3.50 2.53 7.11 6.52 6.75 65.79%
EY 6.94 22.13 28.61 39.51 14.07 15.34 14.82 -39.72%
DY 0.00 8.30 8.08 0.00 0.00 2.59 3.39 -
P/NAPS 2.37 0.80 0.58 0.38 1.04 0.99 1.02 75.51%

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