[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

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	1,608,112	1,533,115	1,493,664	1,456,353	1,393,510	1,361,759	1,301,315	15.14%
YoY %	4.89%	2.64%	2.56%	4.51%	2.33%	4.64%	-	-
Horiz. %	123.58%	117.81%	114.78%	111.91%	107.08%	104.64%	100.00%	-
PBT	161,844	155,762	150,268	143,890	128,179	121,237	114,357	26.02%
YoY %	3.90%	3.66%	4.43%	12.26%	5.73%	6.02%	-	-
Horiz. %	141.53%	136.21%	131.40%	125.83%	112.09%	106.02%	100.00%	-
Tax	-34,582	-31,793	-30,597	-29,154	-26,144	-26,482	-24,797	24.79%
YoY %	-8.77%	-3.91%	-4.95%	-11.51%	1.28%	-6.80%	-	-
Horiz. %	139.46%	128.21%	123.39%	117.57%	105.43%	106.80%	100.00%	-
NP	127,262	123,969	119,671	114,736	102,035	94,755	89,560	26.36%
YoY %	2.66%	3.59%	4.30%	12.45%	7.68%	5.80%	-	-
Horiz. %	142.10%	138.42%	133.62%	128.11%	113.93%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,997	120,575	116,279	110,880	95,978	90,483	85,795	27.80%
YoY %	2.84%	3.69%	4.87%	15.53%	6.07%	5.46%	-	-
Horiz. %	144.53%	140.54%	135.53%	129.24%	111.87%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.37%	20.41%	20.36%	20.26%	20.40%	21.84%	21.68%	-
YoY %	4.70%	0.25%	0.49%	-0.69%	-6.59%	0.74%	-	-
Horiz. %	98.57%	94.14%	93.91%	93.45%	94.10%	100.74%	100.00%	-
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%
YoY %	5.09%	2.56%	2.41%	3.88%	1.93%	4.56%	-	-
Horiz. %	122.21%	116.29%	113.39%	110.72%	106.58%	104.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	716,935	684,330	661,487	415,717	416,257	414,795	596,419	13.04%
YoY %	4.76%	3.45%	59.12%	-0.13%	0.35%	-30.45%	-	-
Horiz. %	120.21%	114.74%	110.91%	69.70%	69.79%	69.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	55,282	58,707	41,598	41,598	35,286	28,943	43,400	17.48%
YoY %	-5.83%	41.13%	0.00%	17.89%	21.92%	-33.31%	-	-
Horiz. %	127.38%	135.27%	95.85%	95.85%	81.30%	66.69%	100.00%	-
Div Payout %	44.58%	48.69%	35.77%	37.52%	36.76%	31.99%	50.59%	-
YoY %	-8.44%	36.12%	-4.66%	2.07%	14.91%	-36.77%	-	-
Horiz. %	88.12%	96.24%	70.71%	74.16%	72.66%	63.23%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	716,935	684,330	661,487	415,717	416,257	414,795	596,419	13.04%
YoY %	4.76%	3.45%	59.12%	-0.13%	0.35%	-30.45%	-	-
Horiz. %	120.21%	114.74%	110.91%	69.70%	69.79%	69.55%	100.00%	-
NOSH	535,026	526,407	524,990	207,858	208,128	207,397	207,090	88.17%
YoY %	1.64%	0.27%	152.57%	-0.13%	0.35%	0.15%	-	-
Horiz. %	258.35%	254.19%	253.51%	100.37%	100.50%	100.15%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	7.91%	8.09%	8.01%	7.88%	7.32%	6.96%	6.88%	-
YoY %	-2.22%	1.00%	1.65%	7.65%	5.17%	1.16%	-	-
Horiz. %	114.97%	117.59%	116.42%	114.53%	106.40%	101.16%	100.00%	-
ROE	17.30%	17.62%	17.58%	26.67%	23.06%	21.81%	14.39%	-
YoY %	-1.82%	0.23%	-34.08%	15.65%	5.73%	51.56%	-	-
Horiz. %	120.22%	122.45%	122.17%	185.34%	160.25%	151.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	300.57	291.24	284.51	700.65	669.54	656.59	628.38	-38.81%
YoY %	3.20%	2.37%	-59.39%	4.65%	1.97%	4.49%	-	-
Horiz. %	47.83%	46.35%	45.28%	111.50%	106.55%	104.49%	100.00%	-
EPS	23.18	22.91	22.15	53.34	46.11	43.63	41.43	-32.07%
YoY %	1.18%	3.43%	-58.47%	15.68%	5.68%	5.31%	-	-
Horiz. %	55.95%	55.30%	53.46%	128.75%	111.30%	105.31%	100.00%	-
DPS	10.33	11.15	7.92	20.00	17.00	14.00	21.00	-37.65%
YoY %	-7.35%	40.78%	-60.40%	17.65%	21.43%	-33.33%	-	-
Horiz. %	49.19%	53.10%	37.71%	95.24%	80.95%	66.67%	100.00%	-
NAPS	1.34	1.30	1.26	2.00	2.00	2.00	2.88	-39.92%
YoY %	3.08%	3.17%	-37.00%	0.00%	0.00%	-30.56%	-	-
Horiz. %	46.53%	45.14%	43.75%	69.44%	69.44%	69.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 207,858
RPS	36.83	35.11	34.20	33.35	31.91	31.18	29.80	15.15%
YoY %	4.90%	2.66%	2.55%	4.51%	2.34%	4.63%	-	-
Horiz. %	123.59%	117.82%	114.77%	111.91%	107.08%	104.63%	100.00%	-
EPS	2.84	2.76	2.66	2.54	2.20	2.07	1.96	28.01%
YoY %	2.90%	3.76%	4.72%	15.45%	6.28%	5.61%	-	-
Horiz. %	144.90%	140.82%	135.71%	129.59%	112.24%	105.61%	100.00%	-
DPS	1.27	1.34	0.95	0.95	0.81	0.66	0.99	18.04%
YoY %	-5.22%	41.05%	0.00%	17.28%	22.73%	-33.33%	-	-
Horiz. %	128.28%	135.35%	95.96%	95.96%	81.82%	66.67%	100.00%	-
NAPS	0.1642	0.1567	0.1515	0.0952	0.0953	0.095	0.1366	13.04%
YoY %	4.79%	3.43%	59.14%	-0.10%	0.32%	-30.45%	-	-
Horiz. %	120.20%	114.71%	110.91%	69.69%	69.77%	69.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	3.57%	8.74%	232.26%	55.00%	33.33%	-66.67%	-	-
Horiz. %	257.78%	248.89%	228.89%	68.89%	44.44%	33.33%	100.00%	-
P/EPS	15.02	14.28	13.18	4.07	2.97	2.27	6.81	69.35%
YoY %	5.18%	8.35%	223.83%	37.04%	30.84%	-66.67%	-	-
Horiz. %	220.56%	209.69%	193.54%	59.77%	43.61%	33.33%	100.00%	-
EY	6.66	7.00	7.59	24.58	33.66	44.07	14.69	-40.95%
YoY %	-4.86%	-7.77%	-69.12%	-26.98%	-23.62%	200.00%	-	-
Horiz. %	45.34%	47.65%	51.67%	167.32%	229.14%	300.00%	100.00%	-
DY	2.97	3.41	2.71	9.22	12.41	14.14	7.45	-45.80%
YoY %	-12.90%	25.83%	-70.61%	-25.71%	-12.23%	89.80%	-	-
Horiz. %	39.87%	45.77%	36.38%	123.76%	166.58%	189.80%	100.00%	-
P/NAPS	2.60	2.52	2.32	1.09	0.69	0.50	0.98	91.53%
YoY %	3.17%	8.62%	112.84%	57.97%	38.00%	-48.98%	-	-
Horiz. %	265.31%	257.14%	236.73%	111.22%	70.41%	51.02%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.78%	12.38%	208.82%	36.00%	47.06%	-64.58%	-	-
Horiz. %	262.50%	245.83%	218.75%	70.83%	52.08%	35.42%	100.00%	-
P/EPS	16.31	15.06	13.50	4.52	3.58	2.61	7.24	71.76%
YoY %	8.30%	11.56%	198.67%	26.26%	37.16%	-63.95%	-	-
Horiz. %	225.28%	208.01%	186.46%	62.43%	49.45%	36.05%	100.00%	-
EY	6.13	6.64	7.41	22.13	27.95	38.27	13.81	-41.78%
YoY %	-7.68%	-10.39%	-66.52%	-20.82%	-26.97%	177.12%	-	-
Horiz. %	44.39%	48.08%	53.66%	160.25%	202.39%	277.12%	100.00%	-
DY	2.73	3.23	2.65	8.30	10.30	12.28	7.00	-46.58%
YoY %	-15.48%	21.89%	-68.07%	-19.42%	-16.12%	75.43%	-	-
Horiz. %	39.00%	46.14%	37.86%	118.57%	147.14%	175.43%	100.00%	-
P/NAPS	2.82	2.65	2.37	1.21	0.83	0.57	1.04	94.33%
YoY %	6.42%	11.81%	95.87%	45.78%	45.61%	-45.19%	-	-
Horiz. %	271.15%	254.81%	227.88%	116.35%	79.81%	54.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos