[KPJ] YoY Cumulative 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- 113.82%
YoY- 11.55%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,054,911 908,646 786,284 709,522 615,068 516,209 391,353 17.95%
PBT 101,969 86,778 79,346 67,474 60,290 37,384 23,500 27.68%
Tax -24,631 -21,402 -19,507 -16,868 -15,130 -10,002 -7,112 22.97%
NP 77,338 65,376 59,839 50,606 45,160 27,382 16,388 29.48%
-
NP to SH 68,135 57,670 56,410 46,715 41,877 25,745 16,388 26.77%
-
Tax Rate 24.16% 24.66% 24.58% 25.00% 25.10% 26.75% 30.26% -
Total Cost 977,573 843,270 726,445 658,916 569,908 488,827 374,965 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 41,609 39,368 17,117 - 14,454 - - -
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 6.70% 6.78% 8.24% 7.53% 7.65% 5.45% 4.08% -
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 182.54 170.79 149.28 342.04 297.86 250.44 194.74 -1.07%
EPS 11.79 10.84 10.71 22.52 20.28 12.49 8.15 6.34%
DPS 7.20 7.40 3.25 0.00 7.00 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 23.30 20.07 17.37 15.67 13.59 11.40 8.65 17.93%
EPS 1.51 1.27 1.25 1.03 0.93 0.57 0.36 26.96%
DPS 0.92 0.87 0.38 0.00 0.32 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 3.22 2.71 2.19 0.29 1.19 1.40 0.83 25.32%
P/EPS 49.79 42.62 30.53 4.40 17.46 28.02 19.74 16.65%
EY 2.01 2.35 3.28 22.75 5.73 3.57 5.07 -14.27%
DY 1.23 1.60 0.99 0.00 1.98 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 3.43 2.68 2.31 0.33 1.13 1.28 1.04 21.98%
P/EPS 53.18 42.16 32.21 5.06 16.67 25.62 24.77 13.56%
EY 1.88 2.37 3.10 19.75 6.00 3.90 4.04 -11.96%
DY 1.15 1.62 0.94 0.00 2.07 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