[KPJ] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.65%
YoY- 15.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,428,012 1,419,044 1,354,944 1,267,305 1,259,738 1,230,136 1,218,904 11.12%
PBT 139,337 134,948 126,652 114,052 120,502 120,580 125,436 7.25%
Tax -31,908 -33,736 -31,284 -24,744 -30,041 -30,260 -31,072 1.78%
NP 107,429 101,212 95,368 89,308 90,461 90,320 94,364 9.02%
-
NP to SH 98,029 93,430 87,392 85,644 84,252 83,754 86,792 8.44%
-
Tax Rate 22.90% 25.00% 24.70% 21.70% 24.93% 25.10% 24.77% -
Total Cost 1,320,582 1,317,832 1,259,576 1,177,997 1,169,277 1,139,816 1,124,540 11.29%
-
Net Worth 589,837 620,239 596,419 562,558 556,212 547,209 517,699 9.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 27,691 - - 14,477 19,298 28,909 - -
Div Payout % 28.25% - - 16.90% 22.91% 34.52% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 589,837 620,239 596,419 562,558 556,212 547,209 517,699 9.07%
NOSH 207,689 207,437 207,090 206,823 206,770 206,494 206,254 0.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.52% 7.13% 7.04% 7.05% 7.18% 7.34% 7.74% -
ROE 16.62% 15.06% 14.65% 15.22% 15.15% 15.31% 16.76% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 687.57 684.08 654.28 612.75 609.25 595.72 590.97 10.60%
EPS 47.20 45.04 42.20 41.41 40.75 40.56 42.08 7.94%
DPS 13.33 0.00 0.00 7.00 9.33 14.00 0.00 -
NAPS 2.84 2.99 2.88 2.72 2.69 2.65 2.51 8.57%
Adjusted Per Share Value based on latest NOSH - 206,761
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.70 32.50 31.03 29.02 28.85 28.17 27.91 11.12%
EPS 2.24 2.14 2.00 1.96 1.93 1.92 1.99 8.20%
DPS 0.63 0.00 0.00 0.33 0.44 0.66 0.00 -
NAPS 0.1351 0.142 0.1366 0.1288 0.1274 0.1253 0.1186 9.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.37 0.99 2.82 2.55 3.08 3.54 3.20 -
P/RPS 0.20 0.14 0.43 0.42 0.51 0.59 0.54 -48.39%
P/EPS 2.90 2.20 6.68 6.16 7.56 8.73 7.60 -47.36%
EY 34.45 45.49 14.96 16.24 13.23 11.46 13.15 89.92%
DY 9.73 0.00 0.00 2.75 3.03 3.95 0.00 -
P/NAPS 0.48 0.33 0.98 0.94 1.14 1.34 1.27 -47.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 19/08/08 28/05/08 -
Price 1.65 1.14 3.00 2.70 2.75 3.38 3.50 -
P/RPS 0.24 0.17 0.46 0.44 0.45 0.57 0.59 -45.06%
P/EPS 3.50 2.53 7.11 6.52 6.75 8.33 8.32 -43.82%
EY 28.61 39.51 14.07 15.34 14.82 12.00 12.02 78.17%
DY 8.08 0.00 0.00 2.59 3.39 4.14 0.00 -
P/NAPS 0.58 0.38 1.04 0.99 1.02 1.28 1.39 -44.13%

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