[KPJ] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.7%
YoY- -13.66%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 633,716 510,608 524,322 431,843 385,344 322,501 304,592 12.97%
PBT 57,816 46,028 69,568 44,232 39,387 23,676 21,079 18.29%
Tax -23,784 -13,405 -17,438 -11,109 -5,223 -2,213 8,983 -
NP 34,032 32,623 52,130 33,123 34,164 21,463 30,062 2.08%
-
NP to SH 33,312 33,369 51,506 32,255 37,358 22,456 29,850 1.84%
-
Tax Rate 41.14% 29.12% 25.07% 25.12% 13.26% 9.35% -42.62% -
Total Cost 599,684 477,985 472,192 398,720 351,180 301,038 274,530 13.89%
-
Net Worth 601,709 1,027,441 546,943 554,190 415,717 413,523 490,506 3.46%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 12,034 14,677 13,673 19,396 20,785 14,473 41,219 -18.53%
Div Payout % 36.13% 43.99% 26.55% 60.14% 55.64% 64.45% 138.09% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 601,709 1,027,441 546,943 554,190 415,717 413,523 490,506 3.46%
NOSH 601,709 587,109 546,943 554,190 207,858 206,761 206,095 19.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.37% 6.39% 9.94% 7.67% 8.87% 6.66% 9.87% -
ROE 5.54% 3.25% 9.42% 5.82% 8.99% 5.43% 6.09% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 105.32 86.97 95.86 77.92 185.39 155.98 147.79 -5.48%
EPS 3.39 6.56 9.42 6.37 17.97 10.86 14.48 -21.47%
DPS 2.00 2.50 2.50 3.50 10.00 7.00 20.00 -31.84%
NAPS 1.00 1.75 1.00 1.00 2.00 2.00 2.38 -13.44%
Adjusted Per Share Value based on latest NOSH - 554,190
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.51 11.69 12.01 9.89 8.82 7.39 6.98 12.95%
EPS 0.76 0.76 1.18 0.74 0.86 0.51 0.68 1.86%
DPS 0.28 0.34 0.31 0.44 0.48 0.33 0.94 -18.26%
NAPS 0.1378 0.2353 0.1253 0.1269 0.0952 0.0947 0.1123 3.46%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.88 5.74 4.70 3.72 2.17 2.55 3.46 -
P/RPS 3.68 6.60 4.90 4.77 1.17 1.63 2.34 7.83%
P/EPS 70.08 100.99 49.91 63.92 12.07 23.48 23.89 19.62%
EY 1.43 0.99 2.00 1.56 8.28 4.26 4.19 -16.39%
DY 0.52 0.44 0.53 0.94 4.61 2.75 5.78 -33.03%
P/NAPS 3.88 3.28 4.70 3.72 1.09 1.28 1.45 17.80%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 28/02/08 -
Price 3.37 5.83 4.81 3.81 2.41 2.70 3.18 -
P/RPS 3.20 6.70 5.02 4.89 1.30 1.73 2.15 6.84%
P/EPS 60.87 102.58 51.08 65.46 13.41 24.86 21.96 18.50%
EY 1.64 0.97 1.96 1.53 7.46 4.02 4.55 -15.62%
DY 0.59 0.43 0.52 0.92 4.15 2.59 6.29 -32.56%
P/NAPS 3.37 3.33 4.81 3.81 1.21 1.35 1.34 16.59%

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