[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 109.63%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 525,621 1,908,993 1,384,671 908,646 437,748 1,654,611 1,222,768 -43.01%
PBT 49,303 203,297 133,729 86,778 41,553 166,689 122,457 -45.44%
Tax -11,451 -49,038 -31,600 -21,402 -10,238 -40,468 -29,359 -46.58%
NP 37,852 154,259 102,129 65,376 31,315 126,221 93,098 -45.08%
-
NP to SH 33,337 143,670 92,164 57,670 27,510 118,894 86,639 -47.06%
-
Tax Rate 23.23% 24.12% 23.63% 24.66% 24.64% 24.28% 23.97% -
Total Cost 487,769 1,754,734 1,282,542 843,270 406,433 1,528,390 1,129,670 -42.84%
-
Net Worth 986,912 928,290 894,902 851,217 835,074 852,786 716,643 23.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 26,967 67,710 54,021 39,368 26,765 55,375 34,762 -15.55%
Div Payout % 80.90% 47.13% 58.61% 68.27% 97.29% 46.58% 40.12% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 986,912 928,290 894,902 851,217 835,074 852,786 716,643 23.75%
NOSH 573,786 546,053 545,672 532,011 535,304 553,757 534,808 4.79%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.20% 8.08% 7.38% 7.19% 7.15% 7.63% 7.61% -
ROE 3.38% 15.48% 10.30% 6.78% 3.29% 13.94% 12.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 91.61 349.60 253.76 170.79 81.78 298.80 228.64 -45.62%
EPS 5.81 26.31 16.89 10.84 5.09 22.57 16.20 -49.48%
DPS 4.70 12.40 9.90 7.40 5.00 10.00 6.50 -19.42%
NAPS 1.72 1.70 1.64 1.60 1.56 1.54 1.34 18.09%
Adjusted Per Share Value based on latest NOSH - 529,122
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.61 42.17 30.59 20.07 9.67 36.55 27.01 -43.01%
EPS 0.74 3.17 2.04 1.27 0.61 2.63 1.91 -46.82%
DPS 0.60 1.50 1.19 0.87 0.59 1.22 0.77 -15.30%
NAPS 0.218 0.2051 0.1977 0.188 0.1845 0.1884 0.1583 23.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.15 4.70 4.00 4.62 4.00 3.72 3.48 -
P/RPS 5.62 1.34 1.58 2.71 4.89 1.24 1.52 138.91%
P/EPS 88.64 17.86 23.68 42.62 77.83 17.33 21.48 157.05%
EY 1.13 5.60 4.22 2.35 1.28 5.77 4.66 -61.08%
DY 0.91 2.64 2.48 1.60 1.25 2.69 1.87 -38.10%
P/NAPS 2.99 2.76 2.44 2.89 2.56 2.42 2.60 9.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 24/02/12 29/11/11 19/08/11 20/05/11 01/03/11 30/11/10 -
Price 5.88 4.81 4.18 4.57 4.16 3.81 3.78 -
P/RPS 6.42 1.38 1.65 2.68 5.09 1.28 1.65 147.17%
P/EPS 101.20 18.28 24.75 42.16 80.95 17.75 23.33 165.73%
EY 0.99 5.47 4.04 2.37 1.24 5.64 4.29 -62.34%
DY 0.80 2.58 2.37 1.62 1.20 2.62 1.72 -39.94%
P/NAPS 3.42 2.83 2.55 2.86 2.67 2.47 2.82 13.71%

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