[KPJ] YoY Annual (Unaudited) 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
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,331,648 2,096,097 1,908,993 1,654,611 1,456,353 1,267,305 1,108,024 13.18%
PBT 159,557 195,575 203,297 166,689 144,919 114,052 85,255 11.00%
Tax -49,192 -48,781 -49,038 -40,468 -30,183 -24,744 -7,464 36.88%
NP 110,365 146,794 154,259 126,221 114,736 89,308 77,791 5.99%
-
NP to SH 103,114 140,046 143,670 118,894 110,880 85,644 74,237 5.62%
-
Tax Rate 30.83% 24.94% 24.12% 24.28% 20.83% 21.70% 8.75% -
Total Cost 2,221,283 1,949,303 1,754,734 1,528,390 1,341,617 1,177,997 1,030,233 13.64%
-
Net Worth 659,790 1,000,105 928,290 852,786 627,717 562,558 504,893 4.55%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 59,440 71,352 67,710 55,375 41,570 14,477 41,215 6.28%
Div Payout % 57.65% 50.95% 47.13% 46.58% 37.49% 16.90% 55.52% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 659,790 1,000,105 928,290 852,786 627,717 562,558 504,893 4.55%
NOSH 594,405 584,857 546,053 553,757 207,853 206,823 206,078 19.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.73% 7.00% 8.08% 7.63% 7.88% 7.05% 7.02% -
ROE 15.63% 14.00% 15.48% 13.94% 17.66% 15.22% 14.70% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 392.27 358.39 349.60 298.80 700.66 612.75 537.67 -5.11%
EPS 10.50 23.94 26.31 22.57 53.35 41.41 36.02 -18.55%
DPS 10.00 12.20 12.40 10.00 20.00 7.00 20.00 -10.90%
NAPS 1.11 1.71 1.70 1.54 3.02 2.72 2.45 -12.35%
Adjusted Per Share Value based on latest NOSH - 554,190
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 53.39 48.00 43.72 37.89 33.35 29.02 25.37 13.18%
EPS 2.36 3.21 3.29 2.72 2.54 1.96 1.70 5.61%
DPS 1.36 1.63 1.55 1.27 0.95 0.33 0.94 6.34%
NAPS 0.1511 0.229 0.2126 0.1953 0.1437 0.1288 0.1156 4.56%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.88 5.74 4.70 3.72 2.17 2.55 3.46 -
P/RPS 0.99 1.60 1.34 1.24 0.31 0.42 0.64 7.53%
P/EPS 22.37 23.97 17.86 17.33 4.07 6.16 9.60 15.12%
EY 4.47 4.17 5.60 5.77 24.58 16.24 10.41 -13.13%
DY 2.58 2.13 2.64 2.69 9.22 2.75 5.78 -12.56%
P/NAPS 3.50 3.36 2.76 2.42 0.72 0.94 1.41 16.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 28/02/08 -
Price 3.37 5.83 4.81 3.81 2.41 2.70 3.18 -
P/RPS 0.86 1.63 1.38 1.28 0.34 0.44 0.59 6.47%
P/EPS 19.43 24.35 18.28 17.75 4.52 6.52 8.83 14.03%
EY 5.15 4.11 5.47 5.64 22.13 15.34 11.33 -12.30%
DY 2.97 2.09 2.58 2.62 8.30 2.59 6.29 -11.74%
P/NAPS 3.04 3.41 2.83 2.47 0.80 0.99 1.30 15.19%

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