[KPJ] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.92%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,113,985 1,846,228 1,630,357 1,428,012 1,259,738 1,071,242 812,725 17.25%
PBT 199,396 178,305 163,276 139,337 120,502 85,568 57,244 23.09%
Tax -47,168 -42,133 -39,145 -31,908 -30,041 -21,929 -17,398 18.06%
NP 152,228 136,172 124,130 107,429 90,461 63,638 39,845 25.00%
-
NP to SH 135,338 122,885 115,518 98,029 84,252 59,182 38,848 23.10%
-
Tax Rate 23.66% 23.63% 23.97% 22.90% 24.93% 25.63% 30.39% -
Total Cost 1,961,757 1,710,056 1,506,226 1,320,582 1,169,277 1,007,604 772,880 16.77%
-
Net Worth 1,045,409 894,902 716,643 589,837 556,212 490,887 402,350 17.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 75,534 72,028 46,350 27,691 19,298 - - -
Div Payout % 55.81% 58.61% 40.12% 28.25% 22.91% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,045,409 894,902 716,643 589,837 556,212 490,887 402,350 17.23%
NOSH 584,027 545,672 534,808 207,689 206,770 207,125 201,175 19.41%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.20% 7.38% 7.61% 7.52% 7.18% 5.94% 4.90% -
ROE 12.95% 13.73% 16.12% 16.62% 15.15% 12.06% 9.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 361.97 338.34 304.85 687.57 609.25 517.19 403.99 -1.81%
EPS 23.17 22.52 21.60 47.20 40.75 28.57 19.16 3.21%
DPS 12.93 13.20 8.67 13.33 9.33 0.00 0.00 -
NAPS 1.79 1.64 1.34 2.84 2.69 2.37 2.00 -1.83%
Adjusted Per Share Value based on latest NOSH - 208,128
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.70 40.79 36.02 31.55 27.83 23.67 17.95 17.25%
EPS 2.99 2.71 2.55 2.17 1.86 1.31 0.86 23.05%
DPS 1.67 1.59 1.02 0.61 0.43 0.00 0.00 -
NAPS 0.2309 0.1977 0.1583 0.1303 0.1229 0.1084 0.0889 17.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.10 4.00 3.48 1.37 3.08 3.18 1.91 -
P/RPS 1.69 1.18 1.14 0.20 0.51 0.61 0.47 23.75%
P/EPS 26.32 17.76 16.11 2.90 7.56 11.13 9.89 17.70%
EY 3.80 5.63 6.21 34.45 13.23 8.99 10.11 -15.03%
DY 2.12 3.30 2.49 9.73 3.03 0.00 0.00 -
P/NAPS 3.41 2.44 2.60 0.48 1.14 1.34 0.96 23.49%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 30/11/10 24/11/09 24/11/08 29/11/07 29/11/06 -
Price 5.80 4.18 3.78 1.65 2.75 3.42 1.94 -
P/RPS 1.60 1.24 1.24 0.24 0.45 0.66 0.48 22.19%
P/EPS 25.03 18.56 17.50 3.50 6.75 11.97 10.05 16.40%
EY 4.00 5.39 5.71 28.61 14.82 8.35 9.95 -14.07%
DY 2.23 3.16 2.29 8.08 3.39 0.00 0.00 -
P/NAPS 3.24 2.55 2.82 0.58 1.02 1.44 0.97 22.24%

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