[KPJ] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.71%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,654,611 1,630,357 1,572,568 1,504,188 1,456,353 1,428,012 1,419,044 10.75%
PBT 166,689 163,276 158,692 152,164 144,919 139,337 134,948 15.07%
Tax -40,468 -39,145 -39,014 -37,056 -30,183 -31,908 -33,736 12.85%
NP 126,221 124,130 119,678 115,108 114,736 107,429 101,212 15.81%
-
NP to SH 118,894 115,518 112,820 108,988 110,880 98,029 93,430 17.37%
-
Tax Rate 24.28% 23.97% 24.58% 24.35% 20.83% 22.90% 25.00% -
Total Cost 1,528,390 1,506,226 1,452,890 1,389,080 1,341,617 1,320,582 1,317,832 10.35%
-
Net Worth 852,786 716,643 684,715 661,487 627,717 589,837 620,239 23.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 55,375 46,350 34,235 - 41,570 27,691 - -
Div Payout % 46.58% 40.12% 30.35% - 37.49% 28.25% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 852,786 716,643 684,715 661,487 627,717 589,837 620,239 23.57%
NOSH 553,757 534,808 526,704 524,990 207,853 207,689 207,437 92.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.63% 7.61% 7.61% 7.65% 7.88% 7.52% 7.13% -
ROE 13.94% 16.12% 16.48% 16.48% 17.66% 16.62% 15.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 298.80 304.85 298.57 286.52 700.66 687.57 684.08 -42.34%
EPS 22.57 21.60 21.42 20.76 53.35 47.20 45.04 -36.83%
DPS 10.00 8.67 6.50 0.00 20.00 13.33 0.00 -
NAPS 1.54 1.34 1.30 1.26 3.02 2.84 2.99 -35.66%
Adjusted Per Share Value based on latest NOSH - 524,990
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.89 37.34 36.01 34.45 33.35 32.70 32.50 10.74%
EPS 2.72 2.65 2.58 2.50 2.54 2.24 2.14 17.28%
DPS 1.27 1.06 0.78 0.00 0.95 0.63 0.00 -
NAPS 0.1953 0.1641 0.1568 0.1515 0.1437 0.1351 0.142 23.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.72 3.48 3.27 2.92 2.17 1.37 0.99 -
P/RPS 1.24 1.14 1.10 1.02 0.31 0.20 0.14 326.38%
P/EPS 17.33 16.11 15.27 14.07 4.07 2.90 2.20 294.41%
EY 5.77 6.21 6.55 7.11 24.58 34.45 45.49 -74.65%
DY 2.69 2.49 1.99 0.00 9.22 9.73 0.00 -
P/NAPS 2.42 2.60 2.52 2.32 0.72 0.48 0.33 276.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 -
Price 3.81 3.78 3.45 2.99 2.41 1.65 1.14 -
P/RPS 1.28 1.24 1.16 1.04 0.34 0.24 0.17 282.74%
P/EPS 17.75 17.50 16.11 14.40 4.52 3.50 2.53 265.18%
EY 5.64 5.71 6.21 6.94 22.13 28.61 39.51 -72.58%
DY 2.62 2.29 1.88 0.00 8.30 8.08 0.00 -
P/NAPS 2.47 2.82 2.65 2.37 0.80 0.58 0.38 247.10%

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