[KPJ] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 49.32%
YoY- 59.68%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 716,493 633,716 510,608 524,322 431,843 385,344 322,501 14.22%
PBT 70,117 57,816 46,028 69,568 44,232 39,387 23,676 19.82%
Tax -26,781 -23,784 -13,405 -17,438 -11,109 -5,223 -2,213 51.49%
NP 43,336 34,032 32,623 52,130 33,123 34,164 21,463 12.41%
-
NP to SH 49,940 33,312 33,369 51,506 32,255 37,358 22,456 14.24%
-
Tax Rate 38.19% 41.14% 29.12% 25.07% 25.12% 13.26% 9.35% -
Total Cost 673,157 599,684 477,985 472,192 398,720 351,180 301,038 14.34%
-
Net Worth 1,030,464 601,709 1,027,441 546,943 554,190 415,717 413,523 16.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 49,977 12,034 14,677 13,673 19,396 20,785 14,473 22.93%
Div Payout % 100.08% 36.13% 43.99% 26.55% 60.14% 55.64% 64.45% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,030,464 601,709 1,027,441 546,943 554,190 415,717 413,523 16.42%
NOSH 1,030,464 601,709 587,109 546,943 554,190 207,858 206,761 30.67%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.05% 5.37% 6.39% 9.94% 7.67% 8.87% 6.66% -
ROE 4.85% 5.54% 3.25% 9.42% 5.82% 8.99% 5.43% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 69.53 105.32 86.97 95.86 77.92 185.39 155.98 -12.59%
EPS 4.84 3.39 6.56 9.42 6.37 17.97 10.86 -12.59%
DPS 4.85 2.00 2.50 2.50 3.50 10.00 7.00 -5.92%
NAPS 1.00 1.00 1.75 1.00 1.00 2.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 546,943
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.41 14.51 11.69 12.01 9.89 8.82 7.39 14.21%
EPS 1.14 0.76 0.76 1.18 0.74 0.86 0.51 14.33%
DPS 1.14 0.28 0.34 0.31 0.44 0.48 0.33 22.93%
NAPS 0.236 0.1378 0.2353 0.1253 0.1269 0.0952 0.0947 16.42%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.70 3.88 5.74 4.70 3.72 2.17 2.55 -
P/RPS 5.32 3.68 6.60 4.90 4.77 1.17 1.63 21.78%
P/EPS 76.35 70.08 100.99 49.91 63.92 12.07 23.48 21.70%
EY 1.31 1.43 0.99 2.00 1.56 8.28 4.26 -17.83%
DY 1.31 0.52 0.44 0.53 0.94 4.61 2.75 -11.62%
P/NAPS 3.70 3.88 3.28 4.70 3.72 1.09 1.28 19.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 25/02/09 -
Price 4.00 3.37 5.83 4.81 3.81 2.41 2.70 -
P/RPS 5.75 3.20 6.70 5.02 4.89 1.30 1.73 22.15%
P/EPS 82.54 60.87 102.58 51.08 65.46 13.41 24.86 22.12%
EY 1.21 1.64 0.97 1.96 1.53 7.46 4.02 -18.12%
DY 1.21 0.59 0.43 0.52 0.92 4.15 2.59 -11.90%
P/NAPS 4.00 3.37 3.33 4.81 3.81 1.21 1.35 19.83%

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