[KPJ] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 49.32%
YoY- 59.68%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 530,578 529,290 525,621 524,322 476,025 470,898 437,748 13.64%
PBT 47,578 52,996 49,303 69,568 47,586 45,225 41,553 9.41%
Tax -10,745 -13,510 -11,451 -17,438 -10,833 -11,164 -10,238 3.26%
NP 36,833 39,486 37,852 52,130 36,753 34,061 31,315 11.39%
-
NP to SH 33,369 34,798 33,337 51,506 34,494 30,160 27,510 13.69%
-
Tax Rate 22.58% 25.49% 23.23% 25.07% 22.77% 24.69% 24.64% -
Total Cost 493,745 489,804 487,769 472,192 439,272 436,837 406,433 13.81%
-
Net Worth 1,068,524 1,024,155 986,912 546,943 999,472 846,596 843,135 17.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,923 14,547 26,967 13,673 15,235 12,698 27,023 -32.61%
Div Payout % 44.72% 41.81% 80.90% 26.55% 44.17% 42.11% 98.23% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,068,524 1,024,155 986,912 546,943 999,472 846,596 843,135 17.05%
NOSH 596,940 581,906 573,786 546,943 609,434 529,122 540,471 6.83%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.94% 7.46% 7.20% 9.94% 7.72% 7.23% 7.15% -
ROE 3.12% 3.40% 3.38% 9.42% 3.45% 3.56% 3.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 88.88 90.96 91.61 95.86 78.11 89.00 80.99 6.37%
EPS 5.59 5.98 5.81 9.42 5.66 5.70 5.09 6.42%
DPS 2.50 2.50 4.70 2.50 2.50 2.40 5.00 -36.92%
NAPS 1.79 1.76 1.72 1.00 1.64 1.60 1.56 9.57%
Adjusted Per Share Value based on latest NOSH - 546,943
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.15 12.12 12.04 12.01 10.90 10.78 10.02 13.67%
EPS 0.76 0.80 0.76 1.18 0.79 0.69 0.63 13.28%
DPS 0.34 0.33 0.62 0.31 0.35 0.29 0.62 -32.92%
NAPS 0.2447 0.2345 0.226 0.1253 0.2289 0.1939 0.1931 17.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.10 5.87 5.15 4.70 4.00 4.62 4.00 -
P/RPS 6.86 6.45 5.62 4.90 5.12 5.19 4.94 24.39%
P/EPS 109.12 98.16 88.64 49.91 70.67 81.05 78.59 24.38%
EY 0.92 1.02 1.13 2.00 1.42 1.23 1.27 -19.29%
DY 0.41 0.43 0.91 0.53 0.63 0.52 1.25 -52.34%
P/NAPS 3.41 3.34 2.99 4.70 2.44 2.89 2.56 20.99%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 31/05/12 24/02/12 29/11/11 19/08/11 20/05/11 -
Price 5.80 6.27 5.88 4.81 4.18 4.57 4.16 -
P/RPS 6.53 6.89 6.42 5.02 5.35 5.14 5.14 17.24%
P/EPS 103.76 104.85 101.20 51.08 73.85 80.18 81.73 17.19%
EY 0.96 0.95 0.99 1.96 1.35 1.25 1.22 -14.72%
DY 0.43 0.40 0.80 0.52 0.60 0.53 1.20 -49.45%
P/NAPS 3.24 3.56 3.42 4.81 2.55 2.86 2.67 13.72%

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