[KPJ] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.69%
YoY- 33.26%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,716,312 1,654,611 1,608,112 1,533,115 1,493,664 1,456,353 1,393,510 14.91%
PBT 170,201 166,689 161,844 155,762 150,268 143,890 128,179 20.82%
Tax -41,442 -40,468 -34,582 -31,793 -30,597 -29,154 -26,144 35.98%
NP 128,759 126,221 127,262 123,969 119,671 114,736 102,035 16.79%
-
NP to SH 119,157 118,894 123,997 120,575 116,279 110,880 95,978 15.52%
-
Tax Rate 24.35% 24.28% 21.37% 20.41% 20.36% 20.26% 20.40% -
Total Cost 1,587,553 1,528,390 1,480,850 1,409,146 1,373,993 1,341,617 1,291,475 14.76%
-
Net Worth 843,135 554,190 716,935 684,330 661,487 415,717 416,257 60.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 80,916 53,893 55,282 58,707 41,598 41,598 35,286 73.98%
Div Payout % 67.91% 45.33% 44.58% 48.69% 35.77% 37.52% 36.76% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 843,135 554,190 716,935 684,330 661,487 415,717 416,257 60.15%
NOSH 540,471 554,190 535,026 526,407 524,990 207,858 208,128 89.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.50% 7.63% 7.91% 8.09% 8.01% 7.88% 7.32% -
ROE 14.13% 21.45% 17.30% 17.62% 17.58% 26.67% 23.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 317.56 298.56 300.57 291.24 284.51 700.65 669.54 -39.20%
EPS 22.05 21.45 23.18 22.91 22.15 53.34 46.11 -38.87%
DPS 14.97 9.72 10.33 11.15 7.92 20.00 17.00 -8.13%
NAPS 1.56 1.00 1.34 1.30 1.26 2.00 2.00 -15.27%
Adjusted Per Share Value based on latest NOSH - 526,407
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.92 36.55 35.53 33.87 33.00 32.17 30.78 14.93%
EPS 2.63 2.63 2.74 2.66 2.57 2.45 2.12 15.47%
DPS 1.79 1.19 1.22 1.30 0.92 0.92 0.78 74.07%
NAPS 0.1863 0.1224 0.1584 0.1512 0.1461 0.0918 0.092 60.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.00 3.72 3.48 3.27 2.92 2.17 1.37 -
P/RPS 1.26 1.25 1.16 1.12 1.03 0.31 0.20 241.49%
P/EPS 18.14 17.34 15.02 14.28 13.18 4.07 2.97 234.50%
EY 5.51 5.77 6.66 7.00 7.59 24.58 33.66 -70.10%
DY 3.74 2.61 2.97 3.41 2.71 9.22 12.41 -55.08%
P/NAPS 2.56 3.72 2.60 2.52 2.32 1.09 0.69 139.85%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 01/03/11 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 -
Price 4.16 3.81 3.78 3.45 2.99 2.41 1.65 -
P/RPS 1.31 1.28 1.26 1.18 1.05 0.34 0.25 201.98%
P/EPS 18.87 17.76 16.31 15.06 13.50 4.52 3.58 203.17%
EY 5.30 5.63 6.13 6.64 7.41 22.13 27.95 -67.02%
DY 3.60 2.55 2.73 3.23 2.65 8.30 10.30 -50.41%
P/NAPS 2.67 3.81 2.82 2.65 2.37 1.21 0.83 118.07%

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