[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.23%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,384,671 908,646 437,748 1,654,611 1,222,768 786,284 376,047 138.26%
PBT 133,729 86,778 41,553 166,689 122,457 79,346 38,041 131.02%
Tax -31,600 -21,402 -10,238 -40,468 -29,359 -19,507 -9,264 126.43%
NP 102,129 65,376 31,315 126,221 93,098 59,839 28,777 132.48%
-
NP to SH 92,164 57,670 27,510 118,894 86,639 56,410 27,247 125.16%
-
Tax Rate 23.63% 24.66% 24.64% 24.28% 23.97% 24.58% 24.35% -
Total Cost 1,282,542 843,270 406,433 1,528,390 1,129,670 726,445 347,270 138.73%
-
Net Worth 894,902 851,217 835,074 852,786 716,643 684,715 661,487 22.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 54,021 39,368 26,765 55,375 34,762 17,117 - -
Div Payout % 58.61% 68.27% 97.29% 46.58% 40.12% 30.35% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 894,902 851,217 835,074 852,786 716,643 684,715 661,487 22.29%
NOSH 545,672 532,011 535,304 553,757 534,808 526,704 524,990 2.60%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.38% 7.19% 7.15% 7.63% 7.61% 7.61% 7.65% -
ROE 10.30% 6.78% 3.29% 13.94% 12.09% 8.24% 4.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 253.76 170.79 81.78 298.80 228.64 149.28 71.63 132.21%
EPS 16.89 10.84 5.09 22.57 16.20 10.71 5.19 119.44%
DPS 9.90 7.40 5.00 10.00 6.50 3.25 0.00 -
NAPS 1.64 1.60 1.56 1.54 1.34 1.30 1.26 19.19%
Adjusted Per Share Value based on latest NOSH - 554,190
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.71 20.81 10.02 37.89 28.00 18.01 8.61 138.29%
EPS 2.11 1.32 0.63 2.72 1.98 1.29 0.62 126.08%
DPS 1.24 0.90 0.61 1.27 0.80 0.39 0.00 -
NAPS 0.2049 0.1949 0.1912 0.1953 0.1641 0.1568 0.1515 22.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.00 4.62 4.00 3.72 3.48 3.27 2.92 -
P/RPS 1.58 2.71 4.89 1.24 1.52 2.19 4.08 -46.84%
P/EPS 23.68 42.62 77.83 17.33 21.48 30.53 56.26 -43.80%
EY 4.22 2.35 1.28 5.77 4.66 3.28 1.78 77.70%
DY 2.48 1.60 1.25 2.69 1.87 0.99 0.00 -
P/NAPS 2.44 2.89 2.56 2.42 2.60 2.52 2.32 3.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 19/08/11 20/05/11 01/03/11 30/11/10 30/08/10 31/05/10 -
Price 4.18 4.57 4.16 3.81 3.78 3.45 2.99 -
P/RPS 1.65 2.68 5.09 1.28 1.65 2.31 4.17 -46.07%
P/EPS 24.75 42.16 80.95 17.75 23.33 32.21 57.61 -43.03%
EY 4.04 2.37 1.24 5.64 4.29 3.10 1.74 75.25%
DY 2.37 1.62 1.20 2.62 1.72 0.94 0.00 -
P/NAPS 2.55 2.86 2.67 2.47 2.82 2.65 2.37 4.99%

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