[KPJ] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.46%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,493,664 1,456,353 1,393,510 1,361,759 1,301,315 1,267,305 1,249,396 12.65%
PBT 150,268 143,890 128,179 121,237 114,357 114,053 111,456 22.06%
Tax -30,597 -29,154 -26,144 -26,482 -24,797 -24,744 -13,548 72.22%
NP 119,671 114,736 102,035 94,755 89,560 89,309 97,908 14.33%
-
NP to SH 116,279 110,880 95,978 90,483 85,795 85,645 93,039 16.04%
-
Tax Rate 20.36% 20.26% 20.40% 21.84% 21.68% 21.70% 12.16% -
Total Cost 1,373,993 1,341,617 1,291,475 1,267,004 1,211,755 1,177,996 1,151,488 12.51%
-
Net Worth 661,487 415,717 416,257 414,795 596,419 413,523 556,055 12.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 41,598 41,598 35,286 28,943 43,400 43,400 70,146 -29.43%
Div Payout % 35.77% 37.52% 36.76% 31.99% 50.59% 50.68% 75.39% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 661,487 415,717 416,257 414,795 596,419 413,523 556,055 12.28%
NOSH 524,990 207,858 208,128 207,397 207,090 206,761 206,711 86.25%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.01% 7.88% 7.32% 6.96% 6.88% 7.05% 7.84% -
ROE 17.58% 26.67% 23.06% 21.81% 14.39% 20.71% 16.73% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 284.51 700.65 669.54 656.59 628.38 612.93 604.41 -39.51%
EPS 22.15 53.34 46.11 43.63 41.43 41.42 45.01 -37.69%
DPS 7.92 20.00 17.00 14.00 21.00 21.00 34.00 -62.17%
NAPS 1.26 2.00 2.00 2.00 2.88 2.00 2.69 -39.71%
Adjusted Per Share Value based on latest NOSH - 207,397
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.00 32.17 30.78 30.08 28.75 28.00 27.60 12.66%
EPS 2.57 2.45 2.12 2.00 1.90 1.89 2.06 15.90%
DPS 0.92 0.92 0.78 0.64 0.96 0.96 1.55 -29.39%
NAPS 0.1461 0.0918 0.092 0.0916 0.1318 0.0914 0.1228 12.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.92 2.17 1.37 0.99 2.82 2.55 3.08 -
P/RPS 1.03 0.31 0.20 0.15 0.45 0.42 0.51 59.84%
P/EPS 13.18 4.07 2.97 2.27 6.81 6.16 6.84 54.91%
EY 7.59 24.58 33.66 44.07 14.69 16.24 14.61 -35.40%
DY 2.71 9.22 12.41 14.14 7.45 8.24 11.04 -60.82%
P/NAPS 2.32 1.09 0.69 0.50 0.98 1.28 1.14 60.66%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 25/02/09 24/11/08 -
Price 2.99 2.41 1.65 1.14 3.00 2.70 2.75 -
P/RPS 1.05 0.34 0.25 0.17 0.48 0.44 0.45 76.01%
P/EPS 13.50 4.52 3.58 2.61 7.24 6.52 6.11 69.72%
EY 7.41 22.13 27.95 38.27 13.81 15.34 16.37 -41.07%
DY 2.65 8.30 10.30 12.28 7.00 7.78 12.36 -64.21%
P/NAPS 2.37 1.21 0.83 0.57 1.04 1.35 1.02 75.51%

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