Highlights

[KPJ] QoQ Quarter Result on 2017-06-30 [#2]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -15.96%    YoY -     6.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 822,883 833,728 803,203 793,025 793,909 736,007 767,039 4.80%
  QoQ % -1.30% 3.80% 1.28% -0.11% 7.87% -4.05% -
  Horiz. % 107.28% 108.69% 104.71% 103.39% 103.50% 95.95% 100.00%
PBT 60,886 77,103 49,631 45,543 54,229 66,017 48,513 16.37%
  QoQ % -21.03% 55.35% 8.98% -16.02% -17.86% 36.08% -
  Horiz. % 125.50% 158.93% 102.30% 93.88% 111.78% 136.08% 100.00%
Tax -15,400 -14,098 -16,542 -14,091 -14,173 -12,843 -14,234 5.39%
  QoQ % -9.24% 14.77% -17.39% 0.58% -10.36% 9.77% -
  Horiz. % 108.19% 99.04% 116.21% 99.00% 99.57% 90.23% 100.00%
NP 45,486 63,005 33,089 31,452 40,056 53,174 34,279 20.77%
  QoQ % -27.81% 90.41% 5.20% -21.48% -24.67% 55.12% -
  Horiz. % 132.69% 183.80% 96.53% 91.75% 116.85% 155.12% 100.00%
NP to SH 42,482 61,317 30,555 32,164 38,272 52,002 32,497 19.58%
  QoQ % -30.72% 100.68% -5.00% -15.96% -26.40% 60.02% -
  Horiz. % 130.73% 188.69% 94.02% 98.98% 117.77% 160.02% 100.00%
Tax Rate 25.29 % 18.28 % 33.33 % 30.94 % 26.14 % 19.45 % 29.34 % -9.44%
  QoQ % 38.35% -45.15% 7.72% 18.36% 34.40% -33.71% -
  Horiz. % 86.20% 62.30% 113.60% 105.45% 89.09% 66.29% 100.00%
Total Cost 777,397 770,723 770,114 761,573 753,853 682,833 732,760 4.02%
  QoQ % 0.87% 0.08% 1.12% 1.02% 10.40% -6.81% -
  Horiz. % 106.09% 105.18% 105.10% 103.93% 102.88% 93.19% 100.00%
Net Worth 1,755,256 1,751,565 752,075 1,684,780 1,668,266 419,797 1,072,508 38.92%
  QoQ % 0.21% 132.90% -55.36% 0.99% 297.40% -60.86% -
  Horiz. % 163.66% 163.31% 70.12% 157.09% 155.55% 39.14% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 21,940 17,515 7,327 19,692 23,988 4,311 4,075 207.48%
  QoQ % 25.26% 139.03% -62.79% -17.91% 456.38% 5.79% -
  Horiz. % 538.35% 429.78% 179.80% 483.18% 588.59% 105.79% 100.00%
Div Payout % 51.65 % 28.57 % 23.98 % 61.22 % 62.68 % 8.29 % 12.54 % 157.17%
  QoQ % 80.78% 19.14% -60.83% -2.33% 656.09% -33.89% -
  Horiz. % 411.88% 227.83% 191.23% 488.20% 499.84% 66.11% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,755,256 1,751,565 752,075 1,684,780 1,668,266 419,797 1,072,508 38.92%
  QoQ % 0.21% 132.90% -55.36% 0.99% 297.40% -60.86% -
  Horiz. % 163.66% 163.31% 70.12% 157.09% 155.55% 39.14% 100.00%
NOSH 4,388,141 4,378,914 1,928,398 1,094,013 1,090,370 1,134,586 1,072,508 156.03%
  QoQ % 0.21% 127.08% 76.27% 0.33% -3.90% 5.79% -
  Horiz. % 409.15% 408.29% 179.80% 102.01% 101.67% 105.79% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.53 % 7.56 % 4.12 % 3.97 % 5.05 % 7.22 % 4.47 % 15.26%
  QoQ % -26.85% 83.50% 3.78% -21.39% -30.06% 61.52% -
  Horiz. % 123.71% 169.13% 92.17% 88.81% 112.98% 161.52% 100.00%
ROE 2.42 % 3.50 % 4.06 % 1.91 % 2.29 % 12.39 % 3.03 % -13.93%
  QoQ % -30.86% -13.79% 112.57% -16.59% -81.52% 308.91% -
  Horiz. % 79.87% 115.51% 133.99% 63.04% 75.58% 408.91% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.75 19.04 41.65 72.49 72.81 64.87 71.52 -59.07%
  QoQ % -1.52% -54.29% -42.54% -0.44% 12.24% -9.30% -
  Horiz. % 26.22% 26.62% 58.24% 101.36% 101.80% 90.70% 100.00%
EPS 0.96 1.37 1.58 2.94 3.51 1.17 1.71 -31.97%
  QoQ % -29.93% -13.29% -46.26% -16.24% 200.00% -31.58% -
  Horiz. % 56.14% 80.12% 92.40% 171.93% 205.26% 68.42% 100.00%
DPS 0.50 0.40 0.38 1.80 2.20 0.38 0.38 20.10%
  QoQ % 25.00% 5.26% -78.89% -18.18% 478.95% 0.00% -
  Horiz. % 131.58% 105.26% 100.00% 473.68% 578.95% 100.00% 100.00%
NAPS 0.4000 0.4000 0.3900 1.5400 1.5300 0.3700 1.0000 -45.74%
  QoQ % 0.00% 2.56% -74.68% 0.65% 313.51% -63.00% -
  Horiz. % 40.00% 40.00% 39.00% 154.00% 153.00% 37.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,436,839
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.55 18.79 18.10 17.87 17.89 16.59 17.29 4.81%
  QoQ % -1.28% 3.81% 1.29% -0.11% 7.84% -4.05% -
  Horiz. % 107.29% 108.68% 104.68% 103.35% 103.47% 95.95% 100.00%
EPS 0.96 1.38 0.69 0.72 0.86 1.17 0.73 20.05%
  QoQ % -30.43% 100.00% -4.17% -16.28% -26.50% 60.27% -
  Horiz. % 131.51% 189.04% 94.52% 98.63% 117.81% 160.27% 100.00%
DPS 0.49 0.39 0.17 0.44 0.54 0.10 0.09 209.80%
  QoQ % 25.64% 129.41% -61.36% -18.52% 440.00% 11.11% -
  Horiz. % 544.44% 433.33% 188.89% 488.89% 600.00% 111.11% 100.00%
NAPS 0.3956 0.3948 0.1695 0.3797 0.3760 0.0946 0.2417 38.93%
  QoQ % 0.20% 132.92% -55.36% 0.98% 297.46% -60.86% -
  Horiz. % 163.67% 163.34% 70.13% 157.10% 155.56% 39.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.8900 0.9700 1.0400 4.2200 4.0500 4.1800 4.2300 -
P/RPS 4.75 5.09 2.50 5.82 5.67 6.44 5.91 -13.57%
  QoQ % -6.68% 103.60% -57.04% 2.65% -11.96% 8.97% -
  Horiz. % 80.37% 86.13% 42.30% 98.48% 95.94% 108.97% 100.00%
P/EPS 91.93 69.27 65.64 143.54 115.38 91.20 139.60 -24.33%
  QoQ % 32.71% 5.53% -54.27% 24.41% 26.51% -34.67% -
  Horiz. % 65.85% 49.62% 47.02% 102.82% 82.65% 65.33% 100.00%
EY 1.09 1.44 1.52 0.70 0.87 1.10 0.72 31.88%
  QoQ % -24.31% -5.26% 117.14% -19.54% -20.91% 52.78% -
  Horiz. % 151.39% 200.00% 211.11% 97.22% 120.83% 152.78% 100.00%
DY 0.56 0.41 0.37 0.43 0.14 0.09 0.09 238.67%
  QoQ % 36.59% 10.81% -13.95% 207.14% 55.56% 0.00% -
  Horiz. % 622.22% 455.56% 411.11% 477.78% 155.56% 100.00% 100.00%
P/NAPS 2.23 2.43 2.67 2.74 4.05 11.30 4.23 -34.77%
  QoQ % -8.23% -8.99% -2.55% -32.35% -64.16% 167.14% -
  Horiz. % 52.72% 57.45% 63.12% 64.78% 95.74% 267.14% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 -
Price 0.9400 0.9250 1.0200 4.2000 4.1700 4.0700 4.2000 -
P/RPS 5.01 4.86 2.45 5.79 5.83 6.27 5.87 -10.03%
  QoQ % 3.09% 98.37% -57.69% -0.69% -7.02% 6.81% -
  Horiz. % 85.35% 82.79% 41.74% 98.64% 99.32% 106.81% 100.00%
P/EPS 97.10 66.06 64.37 142.86 118.80 88.80 138.61 -21.14%
  QoQ % 46.99% 2.63% -54.94% 20.25% 33.78% -35.94% -
  Horiz. % 70.05% 47.66% 46.44% 103.07% 85.71% 64.06% 100.00%
EY 1.03 1.51 1.55 0.70 0.84 1.13 0.72 26.99%
  QoQ % -31.79% -2.58% 121.43% -16.67% -25.66% 56.94% -
  Horiz. % 143.06% 209.72% 215.28% 97.22% 116.67% 156.94% 100.00%
DY 0.53 0.43 0.37 0.43 0.13 0.09 0.09 226.46%
  QoQ % 23.26% 16.22% -13.95% 230.77% 44.44% 0.00% -
  Horiz. % 588.89% 477.78% 411.11% 477.78% 144.44% 100.00% 100.00%
P/NAPS 2.35 2.31 2.62 2.73 4.17 11.00 4.20 -32.12%
  QoQ % 1.73% -11.83% -4.03% -34.53% -62.09% 161.90% -
  Horiz. % 55.95% 55.00% 62.38% 65.00% 99.29% 261.90% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers