[KPJ] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.71%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,180,204 2,102,484 1,750,992 1,504,188 1,354,944 1,218,904 1,027,500 13.34%
PBT 140,424 197,212 166,212 152,164 126,652 125,436 64,456 13.84%
Tax -34,320 -45,804 -40,952 -37,056 -31,284 -31,072 -16,640 12.81%
NP 106,104 151,408 125,260 115,108 95,368 94,364 47,816 14.19%
-
NP to SH 100,372 133,348 110,040 108,988 87,392 86,792 45,664 14.01%
-
Tax Rate 24.44% 23.23% 24.64% 24.35% 24.70% 24.77% 25.82% -
Total Cost 2,074,100 1,951,076 1,625,732 1,389,080 1,259,576 1,124,540 979,684 13.30%
-
Net Worth 1,000,210 986,912 835,074 661,487 596,419 517,699 455,000 14.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 93,586 107,871 107,060 - - - - -
Div Payout % 93.24% 80.90% 97.29% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,000,210 986,912 835,074 661,487 596,419 517,699 455,000 14.01%
NOSH 584,918 573,786 535,304 524,990 207,090 206,254 204,955 19.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.87% 7.20% 7.15% 7.65% 7.04% 7.74% 4.65% -
ROE 10.04% 13.51% 13.18% 16.48% 14.65% 16.76% 10.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 372.74 366.42 327.10 286.52 654.28 590.97 501.33 -4.81%
EPS 17.16 23.24 20.36 20.76 42.20 42.08 22.28 -4.25%
DPS 16.00 18.80 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.72 1.56 1.26 2.88 2.51 2.22 -4.25%
Adjusted Per Share Value based on latest NOSH - 524,990
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.93 48.15 40.10 34.45 31.03 27.91 23.53 13.34%
EPS 2.30 3.05 2.52 2.50 2.00 1.99 1.05 13.94%
DPS 2.14 2.47 2.45 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.226 0.1912 0.1515 0.1366 0.1186 0.1042 14.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.94 5.15 4.00 2.92 2.82 3.20 2.64 -
P/RPS 1.59 1.41 1.22 1.02 0.43 0.54 0.53 20.07%
P/EPS 34.62 22.16 19.46 14.07 6.68 7.60 11.85 19.54%
EY 2.89 4.51 5.14 7.11 14.96 13.15 8.44 -16.34%
DY 2.69 3.65 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 2.99 2.56 2.32 0.98 1.27 1.19 19.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 31/05/12 20/05/11 31/05/10 20/05/09 28/05/08 30/05/07 -
Price 6.55 5.88 4.16 2.99 3.00 3.50 3.40 -
P/RPS 1.76 1.60 1.27 1.04 0.46 0.59 0.68 17.15%
P/EPS 38.17 25.30 20.24 14.40 7.11 8.32 15.26 16.49%
EY 2.62 3.95 4.94 6.94 14.07 12.02 6.55 -14.15%
DY 2.44 3.20 4.81 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 3.42 2.67 2.37 1.04 1.39 1.53 16.50%

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