[KPJ] YoY Cumulative 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- -75.43%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 545,051 525,621 437,748 376,047 338,736 304,726 256,875 13.34%
PBT 35,106 49,303 41,553 38,041 31,663 31,359 16,114 13.84%
Tax -8,580 -11,451 -10,238 -9,264 -7,821 -7,768 -4,160 12.81%
NP 26,526 37,852 31,315 28,777 23,842 23,591 11,954 14.19%
-
NP to SH 25,093 33,337 27,510 27,247 21,848 21,698 11,416 14.01%
-
Tax Rate 24.44% 23.23% 24.64% 24.35% 24.70% 24.77% 25.82% -
Total Cost 518,525 487,769 406,433 347,270 314,894 281,135 244,921 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 23,396 26,967 26,765 - - - - -
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 2.51% 3.38% 3.29% 4.12% 3.66% 4.19% 2.51% -
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 93.18 91.61 81.78 71.63 163.57 147.74 125.33 -4.81%
EPS 4.29 5.81 5.09 5.19 10.55 10.52 5.57 -4.25%
DPS 4.00 4.70 5.00 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 12.04 11.61 9.67 8.31 7.48 6.73 5.67 13.35%
EPS 0.55 0.74 0.61 0.60 0.48 0.48 0.25 14.02%
DPS 0.52 0.60 0.59 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.218 0.1845 0.1461 0.1318 0.1144 0.1005 14.02%
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 6.37 5.62 4.89 4.08 1.72 2.17 2.11 20.19%
P/EPS 138.46 88.64 77.83 56.26 26.73 30.42 47.40 19.54%
EY 0.72 1.13 1.28 1.78 3.74 3.29 2.11 -16.39%
DY 0.67 0.91 1.25 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 7.03 6.42 5.09 4.17 1.83 2.37 2.71 17.20%
P/EPS 152.68 101.20 80.95 57.61 28.44 33.27 61.04 16.49%
EY 0.65 0.99 1.24 1.74 3.52 3.01 1.64 -14.28%
DY 0.61 0.80 1.20 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