[KPJ] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.46%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,055,258 1,776,973 1,533,115 1,361,759 1,206,883 956,311 738,655 18.57%
PBT 219,453 174,121 155,762 121,237 108,161 73,944 45,425 29.98%
Tax -53,232 -42,363 -31,793 -26,482 -12,592 -22,647 -14,748 23.82%
NP 166,221 131,758 123,969 94,755 95,569 51,297 30,677 32.49%
-
NP to SH 154,135 120,154 120,575 90,483 90,369 50,319 32,194 29.79%
-
Tax Rate 24.26% 24.33% 20.41% 21.84% 11.64% 30.63% 32.47% -
Total Cost 1,889,037 1,645,215 1,409,146 1,267,004 1,111,314 905,014 707,978 17.75%
-
Net Worth 1,024,155 846,596 684,330 414,795 547,332 472,135 402,299 16.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 70,425 76,507 58,707 28,943 55,676 28,270 44,203 8.06%
Div Payout % 45.69% 63.67% 48.69% 31.99% 61.61% 56.18% 137.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,024,155 846,596 684,330 414,795 547,332 472,135 402,299 16.83%
NOSH 581,906 529,122 526,407 207,397 206,540 206,172 201,149 19.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.09% 7.41% 8.09% 6.96% 7.92% 5.36% 4.15% -
ROE 15.05% 14.19% 17.62% 21.81% 16.51% 10.66% 8.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 353.19 335.83 291.24 656.59 584.33 463.84 367.22 -0.64%
EPS 26.49 22.71 22.91 43.63 43.75 24.41 16.00 8.75%
DPS 12.10 14.46 11.15 14.00 27.00 13.71 22.00 -9.47%
NAPS 1.76 1.60 1.30 2.00 2.65 2.29 2.00 -2.10%
Adjusted Per Share Value based on latest NOSH - 207,397
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 45.40 39.26 33.87 30.08 26.66 21.13 16.32 18.57%
EPS 3.41 2.65 2.66 2.00 2.00 1.11 0.71 29.86%
DPS 1.56 1.69 1.30 0.64 1.23 0.62 0.98 8.04%
NAPS 0.2263 0.187 0.1512 0.0916 0.1209 0.1043 0.0889 16.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.87 4.62 3.27 0.99 3.54 3.50 1.61 -
P/RPS 1.66 1.38 1.12 0.15 0.61 0.75 0.44 24.74%
P/EPS 22.16 20.35 14.28 2.27 8.09 14.34 10.06 14.05%
EY 4.51 4.92 7.00 44.07 12.36 6.97 9.94 -12.33%
DY 2.06 3.13 3.41 14.14 7.63 3.92 13.66 -27.02%
P/NAPS 3.34 2.89 2.52 0.50 1.34 1.53 0.81 26.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 30/08/10 26/08/09 19/08/08 27/08/07 05/09/06 -
Price 6.27 4.57 3.45 1.14 3.38 3.20 2.02 -
P/RPS 1.78 1.36 1.18 0.17 0.58 0.69 0.55 21.59%
P/EPS 23.67 20.12 15.06 2.61 7.73 13.11 12.62 11.04%
EY 4.22 4.97 6.64 38.27 12.94 7.63 7.92 -9.95%
DY 1.93 3.16 3.23 12.28 7.99 4.28 10.89 -25.03%
P/NAPS 3.56 2.86 2.65 0.57 1.28 1.40 1.01 23.34%

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