[KPJ] YoY TTM 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- 6.07%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,109,811 1,816,514 1,608,112 1,393,510 1,249,396 1,025,343 787,841 17.82%
PBT 219,445 178,596 161,844 128,179 111,456 81,303 52,720 26.80%
Tax -53,144 -43,344 -34,582 -26,144 -13,548 -22,337 -17,654 20.14%
NP 166,301 135,252 127,262 102,035 97,908 58,966 35,066 29.58%
-
NP to SH 153,010 124,419 123,997 95,978 93,039 56,213 36,345 27.04%
-
Tax Rate 24.22% 24.27% 21.37% 20.40% 12.16% 27.47% 33.49% -
Total Cost 1,943,510 1,681,262 1,480,850 1,291,475 1,151,488 966,377 752,775 17.10%
-
Net Worth 1,068,524 999,472 716,935 416,257 556,055 490,905 402,324 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 70,112 74,355 55,282 35,286 70,146 28,270 22,108 21.18%
Div Payout % 45.82% 59.76% 44.58% 36.76% 75.39% 50.29% 60.83% -
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 1,068,524 999,472 716,935 416,257 556,055 490,905 402,324 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 7.88% 7.45% 7.91% 7.32% 7.84% 5.75% 4.45% -
ROE 14.32% 12.45% 17.30% 23.06% 16.73% 11.45% 9.03% -
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 353.44 298.07 300.57 669.54 604.41 495.02 391.64 -1.69%
EPS 25.63 20.42 23.18 46.11 45.01 27.14 18.07 5.99%
DPS 11.75 12.20 10.33 17.00 34.00 13.65 11.00 1.10%
NAPS 1.79 1.64 1.34 2.00 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 46.61 40.13 35.53 30.78 27.60 22.65 17.40 17.83%
EPS 3.38 2.75 2.74 2.12 2.06 1.24 0.80 27.11%
DPS 1.55 1.64 1.22 0.78 1.55 0.62 0.49 21.13%
NAPS 0.2361 0.2208 0.1584 0.092 0.1228 0.1084 0.0889 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 1.73 1.34 1.16 0.20 0.51 0.64 0.49 23.37%
P/EPS 23.80 19.59 15.02 2.97 6.84 11.72 10.57 14.47%
EY 4.20 5.10 6.66 33.66 14.61 8.53 9.46 -12.64%
DY 1.93 3.05 2.97 12.41 11.04 4.29 5.76 -16.64%
P/NAPS 3.41 2.44 2.60 0.69 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 1.64 1.40 1.26 0.25 0.45 0.69 0.50 21.87%
P/EPS 22.63 20.47 16.31 3.58 6.11 12.60 10.74 13.21%
EY 4.42 4.88 6.13 27.95 16.37 7.94 9.31 -11.66%
DY 2.03 2.92 2.73 10.30 12.36 3.99 5.67 -15.72%
P/NAPS 3.24 2.55 2.82 0.83 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