[KPJ] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.22%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,389,339 2,115,527 1,996,866 1,716,312 1,493,664 1,301,315 1,155,875 12.85%
PBT 169,929 181,708 211,682 170,201 150,268 114,357 100,500 9.14%
Tax -53,749 -46,240 -50,886 -41,442 -30,597 -24,797 -11,072 30.10%
NP 116,180 135,468 160,796 128,759 119,671 89,560 89,428 4.45%
-
NP to SH 108,242 126,629 149,497 119,157 116,279 85,795 84,519 4.20%
-
Tax Rate 31.63% 25.45% 24.04% 24.35% 20.36% 21.68% 11.02% -
Total Cost 2,273,159 1,980,059 1,836,070 1,587,553 1,373,993 1,211,755 1,066,447 13.43%
-
Net Worth 1,243,789 584,918 986,912 843,135 661,487 596,419 517,699 15.72%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 35,803 67,545 68,576 80,916 41,598 43,400 41,219 -2.31%
Div Payout % 33.08% 53.34% 45.87% 67.91% 35.77% 50.59% 48.77% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,243,789 584,918 986,912 843,135 661,487 596,419 517,699 15.72%
NOSH 1,027,925 584,918 573,786 540,471 524,990 207,090 206,254 30.67%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.86% 6.40% 8.05% 7.50% 8.01% 6.88% 7.74% -
ROE 8.70% 21.65% 15.15% 14.13% 17.58% 14.39% 16.33% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 232.44 361.68 348.02 317.56 284.51 628.38 560.41 -13.63%
EPS 10.53 21.65 26.05 22.05 22.15 41.43 40.98 -20.25%
DPS 3.48 11.55 11.95 14.97 7.92 21.00 20.00 -25.27%
NAPS 1.21 1.00 1.72 1.56 1.26 2.88 2.51 -11.44%
Adjusted Per Share Value based on latest NOSH - 540,471
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 54.72 48.45 45.73 39.30 34.20 29.80 26.47 12.86%
EPS 2.48 2.90 3.42 2.73 2.66 1.96 1.94 4.17%
DPS 0.82 1.55 1.57 1.85 0.95 0.99 0.94 -2.24%
NAPS 0.2848 0.1339 0.226 0.1931 0.1515 0.1366 0.1186 15.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.99 5.94 5.15 4.00 2.92 2.82 3.20 -
P/RPS 1.29 1.64 1.48 1.26 1.03 0.45 0.57 14.57%
P/EPS 28.39 27.44 19.77 18.14 13.18 6.81 7.81 23.98%
EY 3.52 3.64 5.06 5.51 7.59 14.69 12.81 -19.36%
DY 1.16 1.94 2.32 3.74 2.71 7.45 6.25 -24.46%
P/NAPS 2.47 5.94 2.99 2.56 2.32 0.98 1.27 11.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 22/05/13 31/05/12 20/05/11 31/05/10 20/05/09 28/05/08 -
Price 3.33 6.55 5.88 4.16 2.99 3.00 3.50 -
P/RPS 1.43 1.81 1.69 1.31 1.05 0.48 0.62 14.93%
P/EPS 31.62 30.26 22.57 18.87 13.50 7.24 8.54 24.36%
EY 3.16 3.31 4.43 5.30 7.41 13.81 11.71 -19.60%
DY 1.05 1.76 2.03 3.60 2.65 7.00 5.71 -24.58%
P/NAPS 2.75 6.55 3.42 2.67 2.37 1.04 1.39 12.03%

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