[KPJ] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 39.36%
YoY- 66.36%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 436,484 410,237 376,047 385,344 361,487 370,786 338,736 18.39%
PBT 43,111 41,305 38,041 39,387 37,029 35,811 31,663 22.82%
Tax -9,852 -10,243 -9,264 -5,223 -7,063 -9,047 -7,821 16.62%
NP 33,259 31,062 28,777 34,164 29,966 26,764 23,842 24.82%
-
NP to SH 30,229 29,163 27,247 37,358 26,807 24,867 21,848 24.14%
-
Tax Rate 22.85% 24.80% 24.35% 13.26% 19.07% 25.26% 24.70% -
Total Cost 403,225 379,175 347,270 351,180 331,521 344,022 314,894 17.90%
-
Net Worth 716,935 684,330 661,487 415,717 591,086 620,119 596,419 13.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,388 17,108 - 20,785 20,812 - - -
Div Payout % 57.52% 58.66% - 55.64% 77.64% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 716,935 684,330 661,487 415,717 591,086 620,119 596,419 13.04%
NOSH 535,026 526,407 524,990 207,858 208,128 207,397 207,090 88.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.62% 7.57% 7.65% 8.87% 8.29% 7.22% 7.04% -
ROE 4.22% 4.26% 4.12% 8.99% 4.54% 4.01% 3.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.58 77.93 71.63 185.39 173.68 178.78 163.57 -37.08%
EPS 5.65 5.54 5.19 17.97 12.88 11.99 10.55 -34.02%
DPS 3.25 3.25 0.00 10.00 10.00 0.00 0.00 -
NAPS 1.34 1.30 1.26 2.00 2.84 2.99 2.88 -39.92%
Adjusted Per Share Value based on latest NOSH - 207,858
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.00 9.39 8.61 8.82 8.28 8.49 7.76 18.40%
EPS 0.69 0.67 0.62 0.86 0.61 0.57 0.50 23.92%
DPS 0.40 0.39 0.00 0.48 0.48 0.00 0.00 -
NAPS 0.1642 0.1567 0.1515 0.0952 0.1354 0.142 0.1366 13.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.48 3.27 2.92 2.17 1.37 0.99 2.82 -
P/RPS 4.27 4.20 4.08 1.17 0.79 0.55 1.72 83.24%
P/EPS 61.59 59.03 56.26 12.07 10.64 8.26 26.73 74.36%
EY 1.62 1.69 1.78 8.28 9.40 12.11 3.74 -42.72%
DY 0.93 0.99 0.00 4.61 7.30 0.00 0.00 -
P/NAPS 2.60 2.52 2.32 1.09 0.48 0.33 0.98 91.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 -
Price 3.78 3.45 2.99 2.41 1.65 1.14 3.00 -
P/RPS 4.63 4.43 4.17 1.30 0.95 0.64 1.83 85.57%
P/EPS 66.90 62.27 57.61 13.41 12.81 9.51 28.44 76.78%
EY 1.49 1.61 1.74 7.46 7.81 10.52 3.52 -43.59%
DY 0.86 0.94 0.00 4.15 6.06 0.00 0.00 -
P/NAPS 2.82 2.65 2.37 1.21 0.58 0.38 1.04 94.33%

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