[KPJ] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.52%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,265,498 2,109,822 1,817,292 1,572,568 1,419,044 1,230,136 1,032,418 13.98%
PBT 146,308 203,938 173,556 158,692 134,948 120,580 74,768 11.82%
Tax -36,434 -49,262 -42,804 -39,014 -33,736 -30,260 -20,004 10.49%
NP 109,874 154,676 130,752 119,678 101,212 90,320 54,764 12.29%
-
NP to SH 100,774 136,270 115,340 112,820 93,430 83,754 51,490 11.83%
-
Tax Rate 24.90% 24.16% 24.66% 24.58% 25.00% 25.10% 26.75% -
Total Cost 2,155,624 1,955,146 1,686,540 1,452,890 1,317,832 1,139,816 977,654 14.07%
-
Net Worth 590,703 1,017,112 851,217 684,715 620,239 547,209 472,026 3.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 70,884 83,218 78,737 34,235 - 28,909 - -
Div Payout % 70.34% 61.07% 68.27% 30.35% - 34.52% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 590,703 1,017,112 851,217 684,715 620,239 547,209 472,026 3.80%
NOSH 590,703 577,905 532,011 526,704 207,437 206,494 206,124 19.16%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.85% 7.33% 7.19% 7.61% 7.13% 7.34% 5.30% -
ROE 17.06% 13.40% 13.55% 16.48% 15.06% 15.31% 10.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 383.53 365.08 341.59 298.57 684.08 595.72 500.87 -4.34%
EPS 10.98 23.58 21.68 21.42 45.04 40.56 24.98 -12.79%
DPS 12.00 14.40 14.80 6.50 0.00 14.00 0.00 -
NAPS 1.00 1.76 1.60 1.30 2.99 2.65 2.29 -12.88%
Adjusted Per Share Value based on latest NOSH - 526,407
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 51.88 48.32 41.62 36.01 32.50 28.17 23.64 13.98%
EPS 2.31 3.12 2.64 2.58 2.14 1.92 1.18 11.83%
DPS 1.62 1.91 1.80 0.78 0.00 0.66 0.00 -
NAPS 0.1353 0.2329 0.1949 0.1568 0.142 0.1253 0.1081 3.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.85 5.87 4.62 3.27 0.99 3.54 3.50 -
P/RPS 1.79 1.61 1.35 1.10 0.14 0.59 0.70 16.92%
P/EPS 40.15 24.89 21.31 15.27 2.20 8.73 14.01 19.16%
EY 2.49 4.02 4.69 6.55 45.49 11.46 7.14 -16.08%
DY 1.75 2.45 3.20 1.99 0.00 3.95 0.00 -
P/NAPS 6.85 3.34 2.89 2.52 0.33 1.34 1.53 28.35%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 16/08/12 19/08/11 30/08/10 26/08/09 19/08/08 27/08/07 -
Price 6.43 6.27 4.57 3.45 1.14 3.38 3.20 -
P/RPS 1.68 1.72 1.34 1.16 0.17 0.57 0.64 17.43%
P/EPS 37.69 26.59 21.08 16.11 2.53 8.33 12.81 19.68%
EY 2.65 3.76 4.74 6.21 39.51 12.00 7.81 -16.47%
DY 1.87 2.30 3.24 1.88 0.00 4.14 0.00 -
P/NAPS 6.43 3.56 2.86 2.65 0.38 1.28 1.40 28.89%

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