[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57.38%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 786,284 376,047 1,456,353 1,071,009 709,522 338,736 1,267,305 -27.31%
PBT 79,346 38,041 144,919 104,503 67,474 31,663 114,052 -21.53%
Tax -19,507 -9,264 -30,183 -23,931 -16,868 -7,821 -24,744 -14.69%
NP 59,839 28,777 114,736 80,572 50,606 23,842 89,308 -23.48%
-
NP to SH 56,410 27,247 110,880 73,522 46,715 21,848 85,644 -24.35%
-
Tax Rate 24.58% 24.35% 20.83% 22.90% 25.00% 24.70% 21.70% -
Total Cost 726,445 347,270 1,341,617 990,437 658,916 314,894 1,177,997 -27.61%
-
Net Worth 684,715 661,487 627,717 589,837 620,239 596,419 562,558 14.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 17,117 - 41,570 20,768 - - 14,477 11.84%
Div Payout % 30.35% - 37.49% 28.25% - - 16.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 684,715 661,487 627,717 589,837 620,239 596,419 562,558 14.03%
NOSH 526,704 524,990 207,853 207,689 207,437 207,090 206,823 86.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.61% 7.65% 7.88% 7.52% 7.13% 7.04% 7.05% -
ROE 8.24% 4.12% 17.66% 12.46% 7.53% 3.66% 15.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 149.28 71.63 700.66 515.68 342.04 163.57 612.75 -61.09%
EPS 10.71 5.19 53.35 35.40 22.52 10.55 41.41 -59.50%
DPS 3.25 0.00 20.00 10.00 0.00 0.00 7.00 -40.12%
NAPS 1.30 1.26 3.02 2.84 2.99 2.88 2.72 -38.95%
Adjusted Per Share Value based on latest NOSH - 208,128
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.37 8.31 32.17 23.66 15.67 7.48 28.00 -27.32%
EPS 1.25 0.60 2.45 1.62 1.03 0.48 1.89 -24.14%
DPS 0.38 0.00 0.92 0.46 0.00 0.00 0.32 12.17%
NAPS 0.1513 0.1461 0.1387 0.1303 0.137 0.1318 0.1243 14.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.27 2.92 2.17 1.37 0.99 2.82 2.55 -
P/RPS 2.19 4.08 0.31 0.27 0.29 1.72 0.42 201.60%
P/EPS 30.53 56.26 4.07 3.87 4.40 26.73 6.16 191.54%
EY 3.28 1.78 24.58 25.84 22.75 3.74 16.24 -65.67%
DY 0.99 0.00 9.22 7.30 0.00 0.00 2.75 -49.48%
P/NAPS 2.52 2.32 0.72 0.48 0.33 0.98 0.94 93.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 -
Price 3.45 2.99 2.41 1.65 1.14 3.00 2.70 -
P/RPS 2.31 4.17 0.34 0.32 0.33 1.83 0.44 202.98%
P/EPS 32.21 57.61 4.52 4.66 5.06 28.44 6.52 190.91%
EY 3.10 1.74 22.13 21.45 19.75 3.52 15.34 -65.66%
DY 0.94 0.00 8.30 6.06 0.00 0.00 2.59 -49.21%
P/NAPS 2.65 2.37 0.80 0.58 0.38 1.04 0.99 93.13%

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