Highlights

[KPJ] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Dec-2016  [#2]
Profit Trend QoQ -     106.20%    YoY -     9.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 743,946 2,818,466 2,145,998 1,424,159 709,887 2,639,136 1,922,643 -46.87%
  QoQ % -73.60% 31.34% 50.69% 100.62% -73.10% 37.27% -
  Horiz. % 38.69% 146.59% 111.62% 74.07% 36.92% 137.27% 100.00%
PBT 51,021 203,500 161,512 106,050 50,046 215,812 147,090 -50.60%
  QoQ % -74.93% 26.00% 52.30% 111.91% -76.81% 46.72% -
  Horiz. % 34.69% 138.35% 109.80% 72.10% 34.02% 146.72% 100.00%
Tax -14,398 -61,050 -45,972 -30,971 -13,666 -68,566 -43,180 -51.88%
  QoQ % 76.42% -32.80% -48.44% -126.63% 80.07% -58.79% -
  Horiz. % 33.34% 141.38% 106.47% 71.73% 31.65% 158.79% 100.00%
NP 36,623 142,450 115,540 75,079 36,380 147,246 103,910 -50.07%
  QoQ % -74.29% 23.29% 53.89% 106.37% -75.29% 41.71% -
  Horiz. % 35.24% 137.09% 111.19% 72.25% 35.01% 141.71% 100.00%
NP to SH 34,173 132,628 108,045 69,888 33,894 143,030 93,090 -48.70%
  QoQ % -74.23% 22.75% 54.60% 106.20% -76.30% 53.65% -
  Horiz. % 36.71% 142.47% 116.07% 75.08% 36.41% 153.65% 100.00%
Tax Rate 28.22 % 30.00 % 28.46 % 29.20 % 27.31 % 31.77 % 29.36 % -2.60%
  QoQ % -5.93% 5.41% -2.53% 6.92% -14.04% 8.21% -
  Horiz. % 96.12% 102.18% 96.93% 99.46% 93.02% 108.21% 100.00%
Total Cost 707,323 2,676,016 2,030,458 1,349,080 673,507 2,491,890 1,818,733 -46.69%
  QoQ % -73.57% 31.79% 50.51% 100.31% -72.97% 37.01% -
  Horiz. % 38.89% 147.14% 111.64% 74.18% 37.03% 137.01% 100.00%
Net Worth 1,493,097 1,473,644 1,416,475 1,331,691 1,353,628 1,309,055 1,222,705 14.23%
  QoQ % 1.32% 4.04% 6.37% -1.62% 3.40% 7.06% -
  Horiz. % 122.11% 120.52% 115.85% 108.91% 110.71% 107.06% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 18,400 129,514 63,069 44,905 27,712 144,717 29,797 -27.46%
  QoQ % -85.79% 105.35% 40.45% 62.04% -80.85% 385.68% -
  Horiz. % 61.75% 434.66% 211.66% 150.71% 93.00% 485.68% 100.00%
Div Payout % 53.85 % 97.65 % 58.37 % 64.25 % 81.76 % 101.18 % 32.01 % 41.40%
  QoQ % -44.85% 67.29% -9.15% -21.42% -19.19% 216.09% -
  Horiz. % 168.23% 305.06% 182.35% 200.72% 255.42% 316.09% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,493,097 1,473,644 1,416,475 1,331,691 1,353,628 1,309,055 1,222,705 14.23%
  QoQ % 1.32% 4.04% 6.37% -1.62% 3.40% 7.06% -
  Horiz. % 122.11% 120.52% 115.85% 108.91% 110.71% 107.06% 100.00%
NOSH 1,051,476 1,037,777 1,033,923 1,032,319 1,065,849 1,030,752 1,027,483 1.55%
  QoQ % 1.32% 0.37% 0.16% -3.15% 3.40% 0.32% -
  Horiz. % 102.34% 101.00% 100.63% 100.47% 103.73% 100.32% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.92 % 5.05 % 5.38 % 5.27 % 5.12 % 5.58 % 5.40 % -6.01%
  QoQ % -2.57% -6.13% 2.09% 2.93% -8.24% 3.33% -
  Horiz. % 91.11% 93.52% 99.63% 97.59% 94.81% 103.33% 100.00%
ROE 2.29 % 9.00 % 7.63 % 5.25 % 2.50 % 10.93 % 7.61 % -55.06%
  QoQ % -74.56% 17.96% 45.33% 110.00% -77.13% 43.63% -
  Horiz. % 30.09% 118.27% 100.26% 68.99% 32.85% 143.63% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 70.75 271.59 207.56 137.96 66.60 256.04 187.12 -47.68%
  QoQ % -73.95% 30.85% 50.45% 107.15% -73.99% 36.83% -
  Horiz. % 37.81% 145.14% 110.92% 73.73% 35.59% 136.83% 100.00%
EPS 3.25 12.78 10.45 6.77 3.23 14.06 9.06 -49.48%
  QoQ % -74.57% 22.30% 54.36% 109.60% -77.03% 55.19% -
  Horiz. % 35.87% 141.06% 115.34% 74.72% 35.65% 155.19% 100.00%
DPS 1.75 12.48 6.10 4.35 2.60 14.04 2.90 -28.57%
  QoQ % -85.98% 104.59% 40.23% 67.31% -81.48% 384.14% -
  Horiz. % 60.34% 430.34% 210.34% 150.00% 89.66% 484.14% 100.00%
NAPS 1.4200 1.4200 1.3700 1.2900 1.2700 1.2700 1.1900 12.49%
  QoQ % 0.00% 3.65% 6.20% 1.57% 0.00% 6.72% -
  Horiz. % 119.33% 119.33% 115.13% 108.40% 106.72% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,441,916
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.75 63.45 48.31 32.06 15.98 59.41 43.28 -46.86%
  QoQ % -73.60% 31.34% 50.69% 100.63% -73.10% 37.27% -
  Horiz. % 38.70% 146.60% 111.62% 74.08% 36.92% 137.27% 100.00%
EPS 0.77 2.99 2.43 1.57 0.76 3.22 2.10 -48.74%
  QoQ % -74.25% 23.05% 54.78% 106.58% -76.40% 53.33% -
  Horiz. % 36.67% 142.38% 115.71% 74.76% 36.19% 153.33% 100.00%
DPS 0.41 2.92 1.42 1.01 0.62 3.26 0.67 -27.90%
  QoQ % -85.96% 105.63% 40.59% 62.90% -80.98% 386.57% -
  Horiz. % 61.19% 435.82% 211.94% 150.75% 92.54% 486.57% 100.00%
NAPS 0.3361 0.3318 0.3189 0.2998 0.3047 0.2947 0.2753 14.21%
  QoQ % 1.30% 4.05% 6.37% -1.61% 3.39% 7.05% -
  Horiz. % 122.08% 120.52% 115.84% 108.90% 110.68% 107.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.2700 4.2200 4.2000 4.2200 4.2600 3.7000 3.8800 -
P/RPS 6.04 1.55 2.02 3.06 6.40 1.45 2.07 104.06%
  QoQ % 289.68% -23.27% -33.99% -52.19% 341.38% -29.95% -
  Horiz. % 291.79% 74.88% 97.58% 147.83% 309.18% 70.05% 100.00%
P/EPS 131.38 33.02 40.19 62.33 133.96 26.66 42.83 110.97%
  QoQ % 297.88% -17.84% -35.52% -53.47% 402.48% -37.75% -
  Horiz. % 306.75% 77.10% 93.84% 145.53% 312.77% 62.25% 100.00%
EY 0.76 3.03 2.49 1.60 0.75 3.75 2.34 -52.72%
  QoQ % -74.92% 21.69% 55.62% 113.33% -80.00% 60.26% -
  Horiz. % 32.48% 129.49% 106.41% 68.38% 32.05% 160.26% 100.00%
DY 0.41 2.96 1.45 1.03 0.61 3.79 0.75 -33.12%
  QoQ % -86.15% 104.14% 40.78% 68.85% -83.91% 405.33% -
  Horiz. % 54.67% 394.67% 193.33% 137.33% 81.33% 505.33% 100.00%
P/NAPS 3.01 2.97 3.07 3.27 3.35 2.91 3.26 -5.18%
  QoQ % 1.35% -3.26% -6.12% -2.39% 15.12% -10.74% -
  Horiz. % 92.33% 91.10% 94.17% 100.31% 102.76% 89.26% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 25/11/14 -
Price 4.2300 4.3600 4.2400 4.2000 4.2200 4.0000 3.8500 -
P/RPS 5.98 1.61 2.04 3.04 6.34 1.56 2.06 103.36%
  QoQ % 271.43% -21.08% -32.89% -52.05% 306.41% -24.27% -
  Horiz. % 290.29% 78.16% 99.03% 147.57% 307.77% 75.73% 100.00%
P/EPS 130.15 34.12 40.57 62.04 132.70 28.83 42.49 110.77%
  QoQ % 281.45% -15.90% -34.61% -53.25% 360.28% -32.15% -
  Horiz. % 306.31% 80.30% 95.48% 146.01% 312.31% 67.85% 100.00%
EY 0.77 2.93 2.46 1.61 0.75 3.47 2.35 -52.44%
  QoQ % -73.72% 19.11% 52.80% 114.67% -78.39% 47.66% -
  Horiz. % 32.77% 124.68% 104.68% 68.51% 31.91% 147.66% 100.00%
DY 0.41 2.86 1.44 1.04 0.62 3.51 0.75 -33.12%
  QoQ % -85.66% 98.61% 38.46% 67.74% -82.34% 368.00% -
  Horiz. % 54.67% 381.33% 192.00% 138.67% 82.67% 468.00% 100.00%
P/NAPS 2.98 3.07 3.09 3.26 3.32 3.15 3.24 -5.42%
  QoQ % -2.93% -0.65% -5.21% -1.81% 5.40% -2.78% -
  Horiz. % 91.98% 94.75% 95.37% 100.62% 102.47% 97.22% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers