[KPJ] QoQ 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- 7.03%
YoY- 17.28%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 437,748 431,843 436,484 410,237 376,047 385,344 361,487 13.62%
PBT 41,553 44,232 43,111 41,305 38,041 39,387 37,029 7.99%
Tax -10,238 -11,109 -9,852 -10,243 -9,264 -5,223 -7,063 28.10%
NP 31,315 33,123 33,259 31,062 28,777 34,164 29,966 2.98%
-
NP to SH 27,510 32,255 30,229 29,163 27,247 37,358 26,807 1.74%
-
Tax Rate 24.64% 25.12% 22.85% 24.80% 24.35% 13.26% 19.07% -
Total Cost 406,433 398,720 403,225 379,175 347,270 351,180 331,521 14.56%
-
Net Worth 843,135 554,190 716,935 684,330 661,487 415,717 591,086 26.74%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 27,023 19,396 17,388 17,108 - 20,785 20,812 19.03%
Div Payout % 98.23% 60.14% 57.52% 58.66% - 55.64% 77.64% -
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 843,135 554,190 716,935 684,330 661,487 415,717 591,086 26.74%
NOSH 540,471 554,190 535,026 526,407 524,990 207,858 208,128 89.03%
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% 7.67% 7.62% 7.57% 7.65% 8.87% 8.29% -
ROE 3.26% 5.82% 4.22% 4.26% 4.12% 8.99% 4.54% -
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 80.99 77.92 81.58 77.93 71.63 185.39 173.68 -39.89%
EPS 5.09 6.37 5.65 5.54 5.19 17.97 12.88 -46.17%
DPS 5.00 3.50 3.25 3.25 0.00 10.00 10.00 -37.03%
NAPS 1.56 1.00 1.34 1.30 1.26 2.00 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 10.02 9.89 10.00 9.39 8.61 8.82 8.28 13.57%
EPS 0.63 0.74 0.69 0.67 0.62 0.86 0.61 2.17%
DPS 0.62 0.44 0.40 0.39 0.00 0.48 0.48 18.62%
NAPS 0.1931 0.1269 0.1642 0.1567 0.1515 0.0952 0.1354 26.72%
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 4.94 4.77 4.27 4.20 4.08 1.17 0.79 239.79%
P/EPS 78.59 63.92 61.59 59.03 56.26 12.07 10.64 279.73%
EY 1.27 1.56 1.62 1.69 1.78 8.28 9.40 -73.70%
DY 1.25 0.94 0.93 0.99 0.00 4.61 7.30 -69.19%
P/NAPS 2.56 3.72 2.60 2.52 2.32 1.09 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 5.14 4.89 4.63 4.43 4.17 1.30 0.95 208.51%
P/EPS 81.73 65.46 66.90 62.27 57.61 13.41 12.81 244.38%
EY 1.22 1.53 1.49 1.61 1.74 7.46 7.81 -71.02%
DY 1.20 0.92 0.86 0.94 0.00 4.15 6.06 -66.06%
P/NAPS 2.67 3.81 2.82 2.65 2.37 1.21 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