[KPJ] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 15.53%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,608,112 1,533,115 1,493,664 1,456,353 1,393,510 1,361,759 1,301,315 15.14%
PBT 161,844 155,762 150,268 143,890 128,179 121,237 114,357 26.02%
Tax -34,582 -31,793 -30,597 -29,154 -26,144 -26,482 -24,797 24.79%
NP 127,262 123,969 119,671 114,736 102,035 94,755 89,560 26.36%
-
NP to SH 123,997 120,575 116,279 110,880 95,978 90,483 85,795 27.80%
-
Tax Rate 21.37% 20.41% 20.36% 20.26% 20.40% 21.84% 21.68% -
Total Cost 1,480,850 1,409,146 1,373,993 1,341,617 1,291,475 1,267,004 1,211,755 14.29%
-
Net Worth 716,935 684,330 661,487 415,717 416,257 414,795 596,419 13.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 55,282 58,707 41,598 41,598 35,286 28,943 43,400 17.48%
Div Payout % 44.58% 48.69% 35.77% 37.52% 36.76% 31.99% 50.59% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 716,935 684,330 661,487 415,717 416,257 414,795 596,419 13.04%
NOSH 535,026 526,407 524,990 207,858 208,128 207,397 207,090 88.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.91% 8.09% 8.01% 7.88% 7.32% 6.96% 6.88% -
ROE 17.30% 17.62% 17.58% 26.67% 23.06% 21.81% 14.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 300.57 291.24 284.51 700.65 669.54 656.59 628.38 -38.81%
EPS 23.18 22.91 22.15 53.34 46.11 43.63 41.43 -32.07%
DPS 10.33 11.15 7.92 20.00 17.00 14.00 21.00 -37.65%
NAPS 1.34 1.30 1.26 2.00 2.00 2.00 2.88 -39.92%
Adjusted Per Share Value based on latest NOSH - 207,858
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.53 33.87 33.00 32.17 30.78 30.08 28.75 15.14%
EPS 2.74 2.66 2.57 2.45 2.12 2.00 1.90 27.61%
DPS 1.22 1.30 0.92 0.92 0.78 0.64 0.96 17.30%
NAPS 0.1584 0.1512 0.1461 0.0918 0.092 0.0916 0.1318 13.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.48 3.27 2.92 2.17 1.37 0.99 2.82 -
P/RPS 1.16 1.12 1.03 0.31 0.20 0.15 0.45 87.89%
P/EPS 15.02 14.28 13.18 4.07 2.97 2.27 6.81 69.35%
EY 6.66 7.00 7.59 24.58 33.66 44.07 14.69 -40.95%
DY 2.97 3.41 2.71 9.22 12.41 14.14 7.45 -45.80%
P/NAPS 2.60 2.52 2.32 1.09 0.69 0.50 0.98 91.53%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 24/11/09 26/08/09 20/05/09 -
Price 3.78 3.45 2.99 2.41 1.65 1.14 3.00 -
P/RPS 1.26 1.18 1.05 0.34 0.25 0.17 0.48 90.17%
P/EPS 16.31 15.06 13.50 4.52 3.58 2.61 7.24 71.76%
EY 6.13 6.64 7.41 22.13 27.95 38.27 13.81 -41.78%
DY 2.73 3.23 2.65 8.30 10.30 12.28 7.00 -46.58%
P/NAPS 2.82 2.65 2.37 1.21 0.83 0.57 1.04 94.33%

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