[KPJ] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.92%
YoY- 79.59%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,776,973 1,533,115 1,361,759 1,206,883 956,311 738,655 615,916 19.30%
PBT 174,121 155,762 121,237 108,161 73,944 45,425 41,991 26.73%
Tax -42,363 -31,793 -26,482 -12,592 -22,647 -14,748 -10,923 25.33%
NP 131,758 123,969 94,755 95,569 51,297 30,677 31,068 27.21%
-
NP to SH 120,154 120,575 90,483 90,369 50,319 32,194 32,241 24.50%
-
Tax Rate 24.33% 20.41% 21.84% 11.64% 30.63% 32.47% 26.01% -
Total Cost 1,645,215 1,409,146 1,267,004 1,111,314 905,014 707,978 584,848 18.80%
-
Net Worth 846,596 684,330 414,795 547,332 472,135 402,299 291,686 19.42%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 76,507 58,707 28,943 55,676 28,270 44,203 35,949 13.40%
Div Payout % 63.67% 48.69% 31.99% 61.61% 56.18% 137.30% 111.50% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 846,596 684,330 414,795 547,332 472,135 402,299 291,686 19.42%
NOSH 529,122 526,407 207,397 206,540 206,172 201,149 201,163 17.48%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.41% 8.09% 6.96% 7.92% 5.36% 4.15% 5.04% -
ROE 14.19% 17.62% 21.81% 16.51% 10.66% 8.00% 11.05% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 335.83 291.24 656.59 584.33 463.84 367.22 306.18 1.55%
EPS 22.71 22.91 43.63 43.75 24.41 16.00 16.03 5.97%
DPS 14.46 11.15 14.00 27.00 13.71 22.00 17.87 -3.46%
NAPS 1.60 1.30 2.00 2.65 2.29 2.00 1.45 1.65%
Adjusted Per Share Value based on latest NOSH - 206,540
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 40.69 35.11 31.18 27.64 21.90 16.92 14.10 19.30%
EPS 2.75 2.76 2.07 2.07 1.15 0.74 0.74 24.44%
DPS 1.75 1.34 0.66 1.28 0.65 1.01 0.82 13.46%
NAPS 0.1939 0.1567 0.095 0.1253 0.1081 0.0921 0.0668 19.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.62 3.27 0.99 3.54 3.50 1.61 1.50 -
P/RPS 1.38 1.12 0.15 0.61 0.75 0.44 0.49 18.82%
P/EPS 20.35 14.28 2.27 8.09 14.34 10.06 9.36 13.81%
EY 4.92 7.00 44.07 12.36 6.97 9.94 10.68 -12.11%
DY 3.13 3.41 14.14 7.63 3.92 13.66 11.91 -19.95%
P/NAPS 2.89 2.52 0.50 1.34 1.53 0.81 1.03 18.75%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 30/08/10 26/08/09 19/08/08 27/08/07 05/09/06 23/08/05 -
Price 4.57 3.45 1.14 3.38 3.20 2.02 1.62 -
P/RPS 1.36 1.18 0.17 0.58 0.69 0.55 0.53 16.99%
P/EPS 20.12 15.06 2.61 7.73 13.11 12.62 10.11 12.14%
EY 4.97 6.64 38.27 12.94 7.63 7.92 9.89 -10.83%
DY 3.16 3.23 12.28 7.99 4.28 10.89 11.03 -18.79%
P/NAPS 2.86 2.65 0.57 1.28 1.40 1.01 1.12 16.90%

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