[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 107.03%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 437,748 1,654,611 1,222,768 786,284 376,047 1,456,353 1,071,009 -44.95%
PBT 41,553 166,689 122,457 79,346 38,041 144,919 104,503 -45.95%
Tax -10,238 -40,468 -29,359 -19,507 -9,264 -30,183 -23,931 -43.25%
NP 31,315 126,221 93,098 59,839 28,777 114,736 80,572 -46.77%
-
NP to SH 27,510 118,894 86,639 56,410 27,247 110,880 73,522 -48.10%
-
Tax Rate 24.64% 24.28% 23.97% 24.58% 24.35% 20.83% 22.90% -
Total Cost 406,433 1,528,390 1,129,670 726,445 347,270 1,341,617 990,437 -44.80%
-
Net Worth 835,074 852,786 716,643 684,715 661,487 627,717 589,837 26.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 26,765 55,375 34,762 17,117 - 41,570 20,768 18.44%
Div Payout % 97.29% 46.58% 40.12% 30.35% - 37.49% 28.25% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 835,074 852,786 716,643 684,715 661,487 627,717 589,837 26.11%
NOSH 535,304 553,757 534,808 526,704 524,990 207,853 207,689 88.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.15% 7.63% 7.61% 7.61% 7.65% 7.88% 7.52% -
ROE 3.29% 13.94% 12.09% 8.24% 4.12% 17.66% 12.46% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.78 298.80 228.64 149.28 71.63 700.66 515.68 -70.73%
EPS 5.09 22.57 16.20 10.71 5.19 53.35 35.40 -72.58%
DPS 5.00 10.00 6.50 3.25 0.00 20.00 10.00 -37.03%
NAPS 1.56 1.54 1.34 1.30 1.26 3.02 2.84 -32.95%
Adjusted Per Share Value based on latest NOSH - 526,407
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.67 36.55 27.01 17.37 8.31 32.17 23.66 -44.95%
EPS 0.61 2.63 1.91 1.25 0.60 2.45 1.62 -47.88%
DPS 0.59 1.22 0.77 0.38 0.00 0.92 0.46 18.06%
NAPS 0.1845 0.1884 0.1583 0.1513 0.1461 0.1387 0.1303 26.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.00 3.72 3.48 3.27 2.92 2.17 1.37 -
P/RPS 4.89 1.24 1.52 2.19 4.08 0.31 0.27 590.87%
P/EPS 77.83 17.33 21.48 30.53 56.26 4.07 3.87 640.88%
EY 1.28 5.77 4.66 3.28 1.78 24.58 25.84 -86.53%
DY 1.25 2.69 1.87 0.99 0.00 9.22 7.30 -69.19%
P/NAPS 2.56 2.42 2.60 2.52 2.32 0.72 0.48 205.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 01/03/11 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 -
Price 4.16 3.81 3.78 3.45 2.99 2.41 1.65 -
P/RPS 5.09 1.28 1.65 2.31 4.17 0.34 0.32 533.54%
P/EPS 80.95 17.75 23.33 32.21 57.61 4.52 4.66 571.90%
EY 1.24 5.64 4.29 3.10 1.74 22.13 21.45 -85.07%
DY 1.20 2.62 1.72 0.94 0.00 8.30 6.06 -66.06%
P/NAPS 2.67 2.47 2.82 2.65 2.37 0.80 0.58 176.98%

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