[KPJ] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -27.31%
YoY- 90.07%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 322,501 329,736 310,342 304,726 304,592 287,223 259,334 15.56%
PBT 23,676 30,087 28,931 31,359 21,079 26,792 21,270 7.37%
Tax -2,213 -7,401 -7,362 -7,768 8,983 -6,445 -5,842 -47.49%
NP 21,463 22,686 21,569 23,591 30,062 20,347 15,428 24.49%
-
NP to SH 22,456 21,312 20,179 21,698 29,850 18,642 14,329 34.73%
-
Tax Rate 9.35% 24.60% 25.45% 24.77% -42.62% 24.06% 27.47% -
Total Cost 301,038 307,050 288,773 281,135 274,530 266,876 243,906 14.98%
-
Net Worth 413,523 556,055 547,332 517,699 490,506 490,905 472,135 -8.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,473 14,469 14,457 - 41,219 - - -
Div Payout % 64.45% 67.90% 71.65% - 138.09% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,523 556,055 547,332 517,699 490,506 490,905 472,135 -8.42%
NOSH 206,761 206,711 206,540 206,254 206,095 207,133 206,172 0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.66% 6.88% 6.95% 7.74% 9.87% 7.08% 5.95% -
ROE 5.43% 3.83% 3.69% 4.19% 6.09% 3.80% 3.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 155.98 159.51 150.26 147.74 147.79 138.67 125.78 15.35%
EPS 10.86 10.31 9.77 10.52 14.48 9.00 6.95 34.47%
DPS 7.00 7.00 7.00 0.00 20.00 0.00 0.00 -
NAPS 2.00 2.69 2.65 2.51 2.38 2.37 2.29 -8.59%
Adjusted Per Share Value based on latest NOSH - 206,254
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.12 7.28 6.86 6.73 6.73 6.35 5.73 15.50%
EPS 0.50 0.47 0.45 0.48 0.66 0.41 0.32 34.47%
DPS 0.32 0.32 0.32 0.00 0.91 0.00 0.00 -
NAPS 0.0914 0.1228 0.1209 0.1144 0.1084 0.1084 0.1043 -8.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.55 3.08 3.54 3.20 3.46 3.18 3.50 -
P/RPS 1.63 1.93 2.36 2.17 2.34 2.29 2.78 -29.83%
P/EPS 23.48 29.87 36.23 30.42 23.89 35.33 50.36 -39.73%
EY 4.26 3.35 2.76 3.29 4.19 2.83 1.99 65.71%
DY 2.75 2.27 1.98 0.00 5.78 0.00 0.00 -
P/NAPS 1.28 1.14 1.34 1.27 1.45 1.34 1.53 -11.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 -
Price 2.70 2.75 3.38 3.50 3.18 3.42 3.20 -
P/RPS 1.73 1.72 2.25 2.37 2.15 2.47 2.54 -22.49%
P/EPS 24.86 26.67 34.60 33.27 21.96 38.00 46.04 -33.56%
EY 4.02 3.75 2.89 3.01 4.55 2.63 2.17 50.55%
DY 2.59 2.55 2.07 0.00 6.29 0.00 0.00 -
P/NAPS 1.35 1.02 1.28 1.39 1.34 1.44 1.40 -2.38%

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