[KPJ] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 13.85%
YoY- 88.89%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,267,305 1,249,396 1,206,883 1,155,875 1,108,024 1,025,343 956,311 20.54%
PBT 114,053 111,456 108,161 100,500 85,255 81,303 73,944 33.32%
Tax -24,744 -13,548 -12,592 -11,072 -7,464 -22,337 -22,647 6.05%
NP 89,309 97,908 95,569 89,428 77,791 58,966 51,297 44.47%
-
NP to SH 85,645 93,039 90,369 84,519 74,237 56,213 50,319 42.32%
-
Tax Rate 21.70% 12.16% 11.64% 11.02% 8.75% 27.47% 30.63% -
Total Cost 1,177,996 1,151,488 1,111,314 1,066,447 1,030,233 966,377 905,014 19.11%
-
Net Worth 413,523 556,055 547,332 517,699 490,506 490,905 472,135 -8.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,400 70,146 55,676 41,219 41,219 28,270 28,270 32.90%
Div Payout % 50.68% 75.39% 61.61% 48.77% 55.52% 50.29% 56.18% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,523 556,055 547,332 517,699 490,506 490,905 472,135 -8.42%
NOSH 206,761 206,711 206,540 206,254 206,095 207,133 206,172 0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.05% 7.84% 7.92% 7.74% 7.02% 5.75% 5.36% -
ROE 20.71% 16.73% 16.51% 16.33% 15.13% 11.45% 10.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 612.93 604.41 584.33 560.41 537.63 495.02 463.84 20.31%
EPS 41.42 45.01 43.75 40.98 36.02 27.14 24.41 42.03%
DPS 21.00 34.00 27.00 20.00 20.00 13.65 13.71 32.70%
NAPS 2.00 2.69 2.65 2.51 2.38 2.37 2.29 -8.59%
Adjusted Per Share Value based on latest NOSH - 206,254
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.00 27.60 26.66 25.54 24.48 22.65 21.13 20.54%
EPS 1.89 2.06 2.00 1.87 1.64 1.24 1.11 42.36%
DPS 0.96 1.55 1.23 0.91 0.91 0.62 0.62 33.66%
NAPS 0.0914 0.1228 0.1209 0.1144 0.1084 0.1084 0.1043 -8.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.55 3.08 3.54 3.20 3.46 3.18 3.50 -
P/RPS 0.42 0.51 0.61 0.57 0.64 0.64 0.75 -31.94%
P/EPS 6.16 6.84 8.09 7.81 9.61 11.72 14.34 -42.92%
EY 16.24 14.61 12.36 12.81 10.41 8.53 6.97 75.30%
DY 8.24 11.04 7.63 6.25 5.78 4.29 3.92 63.72%
P/NAPS 1.28 1.14 1.34 1.27 1.45 1.34 1.53 -11.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 19/08/08 28/05/08 28/02/08 29/11/07 27/08/07 -
Price 2.70 2.75 3.38 3.50 3.18 3.42 3.20 -
P/RPS 0.44 0.45 0.58 0.62 0.59 0.69 0.69 -25.81%
P/EPS 6.52 6.11 7.73 8.54 8.83 12.60 13.11 -37.09%
EY 15.34 16.37 12.94 11.71 11.33 7.94 7.63 58.95%
DY 7.78 12.36 7.99 5.71 6.29 3.99 4.28 48.67%
P/NAPS 1.35 1.02 1.28 1.39 1.34 1.44 1.40 -2.38%

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