[KPJ] YoY 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- 7.8%
YoY- 25.78%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 530,578 476,025 436,484 361,487 329,736 287,223 218,191 15.94%
PBT 47,578 47,586 43,111 37,029 30,087 26,792 19,433 16.07%
Tax -10,745 -10,833 -9,852 -7,063 -7,401 -6,445 -6,755 8.03%
NP 36,833 36,753 33,259 29,966 22,686 20,347 12,678 19.43%
-
NP to SH 33,369 34,494 30,229 26,807 21,312 18,642 12,748 17.37%
-
Tax Rate 22.58% 22.77% 22.85% 19.07% 24.60% 24.06% 34.76% -
Total Cost 493,745 439,272 403,225 331,521 307,050 266,876 205,513 15.71%
-
Net Worth 1,068,524 999,472 716,935 591,086 556,055 490,905 402,324 17.66%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,923 15,235 17,388 20,812 14,469 - - -
Div Payout % 44.72% 44.17% 57.52% 77.64% 67.90% - - -
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 1,068,524 999,472 716,935 591,086 556,055 490,905 402,324 17.66%
NOSH 596,940 609,434 535,026 208,128 206,711 207,133 201,162 19.85%
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 6.94% 7.72% 7.62% 8.29% 6.88% 7.08% 5.81% -
ROE 3.12% 3.45% 4.22% 4.54% 3.83% 3.80% 3.17% -
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 88.88 78.11 81.58 173.68 159.51 138.67 108.47 -3.26%
EPS 5.59 5.66 5.65 12.88 10.31 9.00 6.29 -1.94%
DPS 2.50 2.50 3.25 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 12.15 10.90 10.00 8.28 7.55 6.58 5.00 15.93%
EPS 0.76 0.79 0.69 0.61 0.49 0.43 0.29 17.40%
DPS 0.34 0.35 0.40 0.48 0.33 0.00 0.00 -
NAPS 0.2447 0.2289 0.1642 0.1354 0.1273 0.1124 0.0921 17.66%
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 6.86 5.12 4.27 0.79 1.93 2.29 1.76 25.42%
P/EPS 109.12 70.67 61.59 10.64 29.87 35.33 30.14 23.89%
EY 0.92 1.42 1.62 9.40 3.35 2.83 3.32 -19.24%
DY 0.41 0.63 0.93 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 6.53 5.35 4.63 0.95 1.72 2.47 1.79 24.04%
P/EPS 103.76 73.85 66.90 12.81 26.67 38.00 30.61 22.54%
EY 0.96 1.35 1.49 7.81 3.75 2.63 3.27 -18.46%
DY 0.43 0.60 0.86 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