[KPJ] QoQ Cumulative 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- -75.43%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative 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 1,222,768 786,284 376,047 1,456,353 1,071,009 709,522 75.58%
PBT 166,689 122,457 79,346 38,041 144,919 104,503 67,474 82.44%
Tax -40,468 -29,359 -19,507 -9,264 -30,183 -23,931 -16,868 78.92%
NP 126,221 93,098 59,839 28,777 114,736 80,572 50,606 83.61%
-
NP to SH 118,894 86,639 56,410 27,247 110,880 73,522 46,715 86.09%
-
Tax Rate 24.28% 23.97% 24.58% 24.35% 20.83% 22.90% 25.00% -
Total Cost 1,528,390 1,129,670 726,445 347,270 1,341,617 990,437 658,916 74.95%
-
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 34,762 17,117 - 41,570 20,768 - -
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% 12.09% 8.24% 4.12% 17.66% 12.46% 7.53% -
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 298.80 228.64 149.28 71.63 700.66 515.68 342.04 -8.59%
EPS 22.57 16.20 10.71 5.19 53.35 35.40 22.52 0.14%
DPS 10.00 6.50 3.25 0.00 20.00 10.00 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 28.00 18.01 8.61 33.35 24.53 16.25 75.56%
EPS 2.72 1.98 1.29 0.62 2.54 1.68 1.07 85.94%
DPS 1.27 0.80 0.39 0.00 0.95 0.48 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 1.52 2.19 4.08 0.31 0.27 0.29 162.74%
P/EPS 17.33 21.48 30.53 56.26 4.07 3.87 4.40 148.77%
EY 5.77 4.66 3.28 1.78 24.58 25.84 22.75 -59.83%
DY 2.69 1.87 0.99 0.00 9.22 7.30 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 1.65 2.31 4.17 0.34 0.32 0.33 146.25%
P/EPS 17.75 23.33 32.21 57.61 4.52 4.66 5.06 130.34%
EY 5.64 4.29 3.10 1.74 22.13 21.45 19.75 -56.53%
DY 2.62 1.72 0.94 0.00 8.30 6.06 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