[KPJ] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 4.87%
YoY- 35.53%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,115,527 1,996,866 1,716,312 1,493,664 1,301,315 1,155,875 896,837 15.36%
PBT 181,708 211,682 170,201 150,268 114,357 100,500 65,004 18.66%
Tax -46,240 -50,886 -41,442 -30,597 -24,797 -11,072 -20,381 14.61%
NP 135,468 160,796 128,759 119,671 89,560 89,428 44,623 20.31%
-
NP to SH 126,629 149,497 119,157 116,279 85,795 84,519 44,744 18.91%
-
Tax Rate 25.45% 24.04% 24.35% 20.36% 21.68% 11.02% 31.35% -
Total Cost 1,980,059 1,836,070 1,587,553 1,373,993 1,211,755 1,066,447 852,214 15.07%
-
Net Worth 584,918 986,912 843,135 661,487 596,419 517,699 455,000 4.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 67,545 68,576 80,916 41,598 43,400 41,219 28,270 15.60%
Div Payout % 53.34% 45.87% 67.91% 35.77% 50.59% 48.77% 63.18% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 584,918 986,912 843,135 661,487 596,419 517,699 455,000 4.27%
NOSH 584,918 573,786 540,471 524,990 207,090 206,254 204,955 19.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.40% 8.05% 7.50% 8.01% 6.88% 7.74% 4.98% -
ROE 21.65% 15.15% 14.13% 17.58% 14.39% 16.33% 9.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 361.68 348.02 317.56 284.51 628.38 560.41 437.58 -3.12%
EPS 21.65 26.05 22.05 22.15 41.43 40.98 21.83 -0.13%
DPS 11.55 11.95 14.97 7.92 21.00 20.00 14.00 -3.15%
NAPS 1.00 1.72 1.56 1.26 2.88 2.51 2.22 -12.43%
Adjusted Per Share Value based on latest NOSH - 524,990
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.74 44.11 37.92 33.00 28.75 25.54 19.81 15.36%
EPS 2.80 3.30 2.63 2.57 1.90 1.87 0.99 18.90%
DPS 1.49 1.51 1.79 0.92 0.96 0.91 0.62 15.71%
NAPS 0.1292 0.218 0.1863 0.1461 0.1318 0.1144 0.1005 4.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.94 5.15 4.00 2.92 2.82 3.20 2.64 -
P/RPS 1.64 1.48 1.26 1.03 0.45 0.57 0.60 18.22%
P/EPS 27.44 19.77 18.14 13.18 6.81 7.81 12.09 14.62%
EY 3.64 5.06 5.51 7.59 14.69 12.81 8.27 -12.77%
DY 1.94 2.32 3.74 2.71 7.45 6.25 5.30 -15.40%
P/NAPS 5.94 2.99 2.56 2.32 0.98 1.27 1.19 30.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 31/05/12 20/05/11 31/05/10 20/05/09 28/05/08 30/05/07 -
Price 6.55 5.88 4.16 2.99 3.00 3.50 3.40 -
P/RPS 1.81 1.69 1.31 1.05 0.48 0.62 0.78 15.04%
P/EPS 30.26 22.57 18.87 13.50 7.24 8.54 15.57 11.69%
EY 3.31 4.43 5.30 7.41 13.81 11.71 6.42 -10.44%
DY 1.76 2.03 3.60 2.65 7.00 5.71 4.12 -13.20%
P/NAPS 6.55 3.42 2.67 2.37 1.04 1.39 1.53 27.39%

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