[KPJ] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.18%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,996,866 1,716,312 1,493,664 1,301,315 1,155,875 896,837 701,478 19.02%
PBT 211,682 170,201 150,268 114,357 100,500 65,004 43,333 30.22%
Tax -50,886 -41,442 -30,597 -24,797 -11,072 -20,381 -14,456 23.31%
NP 160,796 128,759 119,671 89,560 89,428 44,623 28,877 33.09%
-
NP to SH 149,497 119,157 116,279 85,795 84,519 44,744 31,567 29.55%
-
Tax Rate 24.04% 24.35% 20.36% 21.68% 11.02% 31.35% 33.36% -
Total Cost 1,836,070 1,587,553 1,373,993 1,211,755 1,066,447 852,214 672,601 18.20%
-
Net Worth 986,912 843,135 661,487 596,419 517,699 455,000 438,746 14.45%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 68,576 80,916 41,598 43,400 41,219 28,270 66,331 0.55%
Div Payout % 45.87% 67.91% 35.77% 50.59% 48.77% 63.18% 210.13% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 986,912 843,135 661,487 596,419 517,699 455,000 438,746 14.45%
NOSH 573,786 540,471 524,990 207,090 206,254 204,955 201,259 19.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.05% 7.50% 8.01% 6.88% 7.74% 4.98% 4.12% -
ROE 15.15% 14.13% 17.58% 14.39% 16.33% 9.83% 7.19% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 348.02 317.56 284.51 628.38 560.41 437.58 348.54 -0.02%
EPS 26.05 22.05 22.15 41.43 40.98 21.83 15.68 8.82%
DPS 11.95 14.97 7.92 21.00 20.00 14.00 33.00 -15.56%
NAPS 1.72 1.56 1.26 2.88 2.51 2.22 2.18 -3.86%
Adjusted Per Share Value based on latest NOSH - 207,090
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.73 39.30 34.20 29.80 26.47 20.54 16.06 19.03%
EPS 3.42 2.73 2.66 1.96 1.94 1.02 0.72 29.62%
DPS 1.57 1.85 0.95 0.99 0.94 0.65 1.52 0.54%
NAPS 0.226 0.1931 0.1515 0.1366 0.1186 0.1042 0.1005 14.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.15 4.00 2.92 2.82 3.20 2.64 1.59 -
P/RPS 1.48 1.26 1.03 0.45 0.57 0.60 0.46 21.48%
P/EPS 19.77 18.14 13.18 6.81 7.81 12.09 10.14 11.75%
EY 5.06 5.51 7.59 14.69 12.81 8.27 9.86 -10.51%
DY 2.32 3.74 2.71 7.45 6.25 5.30 20.75 -30.56%
P/NAPS 2.99 2.56 2.32 0.98 1.27 1.19 0.73 26.46%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 20/05/11 31/05/10 20/05/09 28/05/08 30/05/07 01/06/06 -
Price 5.88 4.16 2.99 3.00 3.50 3.40 1.56 -
P/RPS 1.69 1.31 1.05 0.48 0.62 0.78 0.45 24.64%
P/EPS 22.57 18.87 13.50 7.24 8.54 15.57 9.95 14.61%
EY 4.43 5.30 7.41 13.81 11.71 6.42 10.05 -12.75%
DY 2.03 3.60 2.65 7.00 5.71 4.12 21.15 -32.31%
P/NAPS 3.42 2.67 2.37 1.04 1.39 1.53 0.72 29.62%

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