[KPJ] YoY Cumulative 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- 57.38%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,585,489 1,384,671 1,222,768 1,071,009 944,804 803,432 609,544 17.25%
PBT 149,547 133,729 122,457 104,503 90,377 64,176 42,933 23.09%
Tax -35,376 -31,600 -29,359 -23,931 -22,531 -16,447 -13,049 18.06%
NP 114,171 102,129 93,098 80,572 67,846 47,729 29,884 25.00%
-
NP to SH 101,504 92,164 86,639 73,522 63,189 44,387 29,136 23.10%
-
Tax Rate 23.66% 23.63% 23.97% 22.90% 24.93% 25.63% 30.39% -
Total Cost 1,471,318 1,282,542 1,129,670 990,437 876,958 755,703 579,660 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 56,650 54,021 34,762 20,768 14,473 - - -
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 9.71% 10.30% 12.09% 12.46% 11.36% 9.04% 7.24% -
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 271.48 253.76 228.64 515.68 456.93 387.90 302.99 -1.81%
EPS 17.38 16.89 16.20 35.40 30.56 21.43 14.37 3.21%
DPS 9.70 9.90 6.50 10.00 7.00 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 35.03 30.59 27.01 23.66 20.87 17.75 13.47 17.25%
EPS 2.24 2.04 1.91 1.62 1.40 0.98 0.64 23.19%
DPS 1.25 1.19 0.77 0.46 0.32 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 2.25 1.58 1.52 0.27 0.67 0.82 0.63 23.61%
P/EPS 35.10 23.68 21.48 3.87 10.08 14.84 13.19 17.70%
EY 2.85 4.22 4.66 25.84 9.92 6.74 7.58 -15.03%
DY 1.59 2.48 1.87 7.30 2.27 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 2.14 1.65 1.65 0.32 0.60 0.88 0.64 22.26%
P/EPS 33.37 24.75 23.33 4.66 9.00 15.96 13.40 16.40%
EY 3.00 4.04 4.29 21.45 11.11 6.27 7.47 -14.09%
DY 1.67 2.37 1.72 6.06 2.55 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