[KPJ] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.04%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,102,484 1,750,992 1,504,188 1,354,944 1,218,904 1,027,500 765,972 18.30%
PBT 197,212 166,212 152,164 126,652 125,436 64,456 44,680 28.04%
Tax -45,804 -40,952 -37,056 -31,284 -31,072 -16,640 -14,144 21.61%
NP 151,408 125,260 115,108 95,368 94,364 47,816 30,536 30.55%
-
NP to SH 133,348 110,040 108,988 87,392 86,792 45,664 30,536 27.81%
-
Tax Rate 23.23% 24.64% 24.35% 24.70% 24.77% 25.82% 31.66% -
Total Cost 1,951,076 1,625,732 1,389,080 1,259,576 1,124,540 979,684 735,436 17.64%
-
Net Worth 986,912 835,074 661,487 596,419 517,699 455,000 438,746 14.45%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 107,871 107,060 - - - - - -
Div Payout % 80.90% 97.29% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 986,912 835,074 661,487 596,419 517,699 455,000 438,746 14.45%
NOSH 573,786 535,304 524,990 207,090 206,254 204,955 201,259 19.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.20% 7.15% 7.65% 7.04% 7.74% 4.65% 3.99% -
ROE 13.51% 13.18% 16.48% 14.65% 16.76% 10.04% 6.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 366.42 327.10 286.52 654.28 590.97 501.33 380.59 -0.62%
EPS 23.24 20.36 20.76 42.20 42.08 22.28 15.20 7.32%
DPS 18.80 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.56 1.26 2.88 2.51 2.22 2.18 -3.86%
Adjusted Per Share Value based on latest NOSH - 207,090
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 46.45 38.68 33.23 29.93 26.93 22.70 16.92 18.31%
EPS 2.95 2.43 2.41 1.93 1.92 1.01 0.67 27.99%
DPS 2.38 2.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.1845 0.1461 0.1318 0.1144 0.1005 0.0969 14.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.15 4.00 2.92 2.82 3.20 2.64 1.59 -
P/RPS 1.41 1.22 1.02 0.43 0.54 0.53 0.42 22.34%
P/EPS 22.16 19.46 14.07 6.68 7.60 11.85 10.48 13.27%
EY 4.51 5.14 7.11 14.96 13.15 8.44 9.54 -11.72%
DY 3.65 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.56 2.32 0.98 1.27 1.19 0.73 26.46%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 20/05/11 31/05/10 20/05/09 28/05/08 30/05/07 01/06/06 -
Price 5.88 4.16 2.99 3.00 3.50 3.40 1.56 -
P/RPS 1.60 1.27 1.04 0.46 0.59 0.68 0.41 25.44%
P/EPS 25.30 20.24 14.40 7.11 8.32 15.26 10.28 16.17%
EY 3.95 4.94 6.94 14.07 12.02 6.55 9.73 -13.93%
DY 3.20 4.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.67 2.37 1.04 1.39 1.53 0.72 29.62%

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