[KPJ] QoQ 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- 6.7%
YoY- -13.66%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 476,025 470,898 437,748 431,843 436,484 410,237 376,047 17.00%
PBT 47,586 45,225 41,553 44,232 43,111 41,305 38,041 16.08%
Tax -10,833 -11,164 -10,238 -11,109 -9,852 -10,243 -9,264 10.98%
NP 36,753 34,061 31,315 33,123 33,259 31,062 28,777 17.69%
-
NP to SH 34,494 30,160 27,510 32,255 30,229 29,163 27,247 17.00%
-
Tax Rate 22.77% 24.69% 24.64% 25.12% 22.85% 24.80% 24.35% -
Total Cost 439,272 436,837 406,433 398,720 403,225 379,175 347,270 16.94%
-
Net Worth 999,472 846,596 843,135 554,190 716,935 684,330 661,487 31.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 15,235 12,698 27,023 19,396 17,388 17,108 - -
Div Payout % 44.17% 42.11% 98.23% 60.14% 57.52% 58.66% - -
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 999,472 846,596 843,135 554,190 716,935 684,330 661,487 31.64%
NOSH 609,434 529,122 540,471 554,190 535,026 526,407 524,990 10.44%
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 7.72% 7.23% 7.15% 7.67% 7.62% 7.57% 7.65% -
ROE 3.45% 3.56% 3.26% 5.82% 4.22% 4.26% 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 78.11 89.00 80.99 77.92 81.58 77.93 71.63 5.93%
EPS 5.66 5.70 5.09 6.37 5.65 5.54 5.19 5.94%
DPS 2.50 2.40 5.00 3.50 3.25 3.25 0.00 -
NAPS 1.64 1.60 1.56 1.00 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 10.52 10.40 9.67 9.54 9.64 9.06 8.31 17.00%
EPS 0.76 0.67 0.61 0.71 0.67 0.64 0.60 17.05%
DPS 0.34 0.28 0.60 0.43 0.38 0.38 0.00 -
NAPS 0.2208 0.187 0.1863 0.1224 0.1584 0.1512 0.1461 31.66%
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 5.12 5.19 4.94 4.77 4.27 4.20 4.08 16.32%
P/EPS 70.67 81.05 78.59 63.92 61.59 59.03 56.26 16.40%
EY 1.42 1.23 1.27 1.56 1.62 1.69 1.78 -13.97%
DY 0.63 0.52 1.25 0.94 0.93 0.99 0.00 -
P/NAPS 2.44 2.89 2.56 3.72 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 5.35 5.14 5.14 4.89 4.63 4.43 4.17 18.05%
P/EPS 73.85 80.18 81.73 65.46 66.90 62.27 57.61 17.98%
EY 1.35 1.25 1.22 1.53 1.49 1.61 1.74 -15.55%
DY 0.60 0.53 1.20 0.92 0.86 0.94 0.00 -
P/NAPS 2.55 2.86 2.67 3.81 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