[KPJ] YoY Cumulative 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- 107.03%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,132,749 1,054,911 908,646 786,284 709,522 615,068 516,209 13.98%
PBT 73,154 101,969 86,778 79,346 67,474 60,290 37,384 11.82%
Tax -18,217 -24,631 -21,402 -19,507 -16,868 -15,130 -10,002 10.49%
NP 54,937 77,338 65,376 59,839 50,606 45,160 27,382 12.29%
-
NP to SH 50,387 68,135 57,670 56,410 46,715 41,877 25,745 11.83%
-
Tax Rate 24.90% 24.16% 24.66% 24.58% 25.00% 25.10% 26.75% -
Total Cost 1,077,812 977,573 843,270 726,445 658,916 569,908 488,827 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 35,442 41,609 39,368 17,117 - 14,454 - -
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 8.53% 6.70% 6.78% 8.24% 7.53% 7.65% 5.45% -
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 191.76 182.54 170.79 149.28 342.04 297.86 250.44 -4.34%
EPS 5.49 11.79 10.84 10.71 22.52 20.28 12.49 -12.79%
DPS 6.00 7.20 7.40 3.25 0.00 7.00 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 25.94 24.16 20.81 18.01 16.25 14.09 11.82 13.98%
EPS 1.15 1.56 1.32 1.29 1.07 0.96 0.59 11.75%
DPS 0.81 0.95 0.90 0.39 0.00 0.33 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 3.57 3.22 2.71 2.19 0.29 1.19 1.40 16.86%
P/EPS 80.30 49.79 42.62 30.53 4.40 17.46 28.02 19.16%
EY 1.25 2.01 2.35 3.28 22.75 5.73 3.57 -16.03%
DY 0.88 1.23 1.60 0.99 0.00 1.98 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 3.35 3.43 2.68 2.31 0.33 1.13 1.28 17.37%
P/EPS 75.38 53.18 42.16 32.21 5.06 16.67 25.62 19.68%
EY 1.33 1.88 2.37 3.10 19.75 6.00 3.90 -16.40%
DY 0.93 1.15 1.62 0.94 0.00 2.07 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