[KPJ] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.91%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,109,822 1,817,292 1,572,568 1,419,044 1,230,136 1,032,418 782,706 17.95%
PBT 203,938 173,556 158,692 134,948 120,580 74,768 47,000 27.68%
Tax -49,262 -42,804 -39,014 -33,736 -30,260 -20,004 -14,224 22.97%
NP 154,676 130,752 119,678 101,212 90,320 54,764 32,776 29.48%
-
NP to SH 136,270 115,340 112,820 93,430 83,754 51,490 32,776 26.77%
-
Tax Rate 24.16% 24.66% 24.58% 25.00% 25.10% 26.75% 30.26% -
Total Cost 1,955,146 1,686,540 1,452,890 1,317,832 1,139,816 977,654 749,930 17.29%
-
Net Worth 1,017,112 851,217 684,715 620,239 547,209 472,026 401,927 16.71%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 83,218 78,737 34,235 - 28,909 - - -
Div Payout % 61.07% 68.27% 30.35% - 34.52% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,017,112 851,217 684,715 620,239 547,209 472,026 401,927 16.71%
NOSH 577,905 532,011 526,704 207,437 206,494 206,124 200,963 19.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.33% 7.19% 7.61% 7.13% 7.34% 5.30% 4.19% -
ROE 13.40% 13.55% 16.48% 15.06% 15.31% 10.91% 8.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 365.08 341.59 298.57 684.08 595.72 500.87 389.48 -1.07%
EPS 23.58 21.68 21.42 45.04 40.56 24.98 16.30 6.34%
DPS 14.40 14.80 6.50 0.00 14.00 0.00 0.00 -
NAPS 1.76 1.60 1.30 2.99 2.65 2.29 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 207,397
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 46.61 40.15 34.74 31.35 27.18 22.81 17.29 17.95%
EPS 3.01 2.55 2.49 2.06 1.85 1.14 0.72 26.89%
DPS 1.84 1.74 0.76 0.00 0.64 0.00 0.00 -
NAPS 0.2247 0.188 0.1513 0.137 0.1209 0.1043 0.0888 16.71%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.87 4.62 3.27 0.99 3.54 3.50 1.61 -
P/RPS 1.61 1.35 1.10 0.14 0.59 0.70 0.41 25.57%
P/EPS 24.89 21.31 15.27 2.20 8.73 14.01 9.87 16.65%
EY 4.02 4.69 6.55 45.49 11.46 7.14 10.13 -14.26%
DY 2.45 3.20 1.99 0.00 3.95 0.00 0.00 -
P/NAPS 3.34 2.89 2.52 0.33 1.34 1.53 0.81 26.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 30/08/10 26/08/09 19/08/08 27/08/07 05/09/06 -
Price 6.27 4.57 3.45 1.14 3.38 3.20 2.02 -
P/RPS 1.72 1.34 1.16 0.17 0.57 0.64 0.52 22.04%
P/EPS 26.59 21.08 16.11 2.53 8.33 12.81 12.39 13.55%
EY 3.76 4.74 6.21 39.51 12.00 7.81 8.07 -11.94%
DY 2.30 3.24 1.88 0.00 4.14 0.00 0.00 -
P/NAPS 3.56 2.86 2.65 0.38 1.28 1.40 1.01 23.34%

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