[KPJ] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.12%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,816,514 1,776,973 1,716,312 1,654,611 1,608,112 1,533,115 1,493,664 13.92%
PBT 178,596 174,121 170,201 166,689 161,844 155,762 150,268 12.19%
Tax -43,344 -42,363 -41,442 -40,468 -34,582 -31,793 -30,597 26.10%
NP 135,252 131,758 128,759 126,221 127,262 123,969 119,671 8.49%
-
NP to SH 124,419 120,154 119,157 118,894 123,997 120,575 116,279 4.60%
-
Tax Rate 24.27% 24.33% 24.35% 24.28% 21.37% 20.41% 20.36% -
Total Cost 1,681,262 1,645,215 1,587,553 1,528,390 1,480,850 1,409,146 1,373,993 14.38%
-
Net Worth 999,472 846,596 843,135 554,190 716,935 684,330 661,487 31.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 74,355 76,507 80,916 53,893 55,282 58,707 41,598 47.23%
Div Payout % 59.76% 63.67% 67.91% 45.33% 44.58% 48.69% 35.77% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 999,472 846,596 843,135 554,190 716,935 684,330 661,487 31.64%
NOSH 609,434 529,122 540,471 554,190 535,026 526,407 524,990 10.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.45% 7.41% 7.50% 7.63% 7.91% 8.09% 8.01% -
ROE 12.45% 14.19% 14.13% 21.45% 17.30% 17.62% 17.58% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 298.07 335.83 317.56 298.56 300.57 291.24 284.51 3.14%
EPS 20.42 22.71 22.05 21.45 23.18 22.91 22.15 -5.27%
DPS 12.20 14.46 14.97 9.72 10.33 11.15 7.92 33.34%
NAPS 1.64 1.60 1.56 1.00 1.34 1.30 1.26 19.19%
Adjusted Per Share Value based on latest NOSH - 554,190
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.13 39.26 37.92 36.55 35.53 33.87 33.00 13.91%
EPS 2.75 2.65 2.63 2.63 2.74 2.66 2.57 4.61%
DPS 1.64 1.69 1.79 1.19 1.22 1.30 0.92 46.96%
NAPS 0.2208 0.187 0.1863 0.1224 0.1584 0.1512 0.1461 31.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.00 4.62 4.00 3.72 3.48 3.27 2.92 -
P/RPS 1.34 1.38 1.26 1.25 1.16 1.12 1.03 19.15%
P/EPS 19.59 20.35 18.14 17.34 15.02 14.28 13.18 30.20%
EY 5.10 4.92 5.51 5.77 6.66 7.00 7.59 -23.26%
DY 3.05 3.13 3.74 2.61 2.97 3.41 2.71 8.19%
P/NAPS 2.44 2.89 2.56 3.72 2.60 2.52 2.32 3.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 19/08/11 20/05/11 01/03/11 30/11/10 30/08/10 31/05/10 -
Price 4.18 4.57 4.16 3.81 3.78 3.45 2.99 -
P/RPS 1.40 1.36 1.31 1.28 1.26 1.18 1.05 21.12%
P/EPS 20.47 20.12 18.87 17.76 16.31 15.06 13.50 31.95%
EY 4.88 4.97 5.30 5.63 6.13 6.64 7.41 -24.28%
DY 2.92 3.16 3.60 2.55 2.73 3.23 2.65 6.67%
P/NAPS 2.55 2.86 2.67 3.81 2.82 2.65 2.37 4.99%

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