[KPJ] YoY Cumulative 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- -74.49%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 525,621 437,748 376,047 338,736 304,726 256,875 191,493 18.30%
PBT 49,303 41,553 38,041 31,663 31,359 16,114 11,170 28.04%
Tax -11,451 -10,238 -9,264 -7,821 -7,768 -4,160 -3,536 21.61%
NP 37,852 31,315 28,777 23,842 23,591 11,954 7,634 30.55%
-
NP to SH 33,337 27,510 27,247 21,848 21,698 11,416 7,634 27.81%
-
Tax Rate 23.23% 24.64% 24.35% 24.70% 24.77% 25.82% 31.66% -
Total Cost 487,769 406,433 347,270 314,894 281,135 244,921 183,859 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 26,967 26,765 - - - - - -
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 3.38% 3.29% 4.12% 3.66% 4.19% 2.51% 1.74% -
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 91.61 81.78 71.63 163.57 147.74 125.33 95.15 -0.62%
EPS 5.81 5.09 5.19 10.55 10.52 5.57 3.80 7.32%
DPS 4.70 5.00 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 11.61 9.67 8.31 7.48 6.73 5.67 4.23 18.30%
EPS 0.74 0.61 0.60 0.48 0.48 0.25 0.17 27.75%
DPS 0.60 0.59 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 5.62 4.89 4.08 1.72 2.17 2.11 1.67 22.39%
P/EPS 88.64 77.83 56.26 26.73 30.42 47.40 41.92 13.27%
EY 1.13 1.28 1.78 3.74 3.29 2.11 2.39 -11.72%
DY 0.91 1.25 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 6.42 5.09 4.17 1.83 2.37 2.71 1.64 25.51%
P/EPS 101.20 80.95 57.61 28.44 33.27 61.04 41.13 16.17%
EY 0.99 1.24 1.74 3.52 3.01 1.64 2.43 -13.88%
DY 0.80 1.20 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