Highlights

[KPJ] QoQ Quarter Result on 2016-12-31 [#4]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 21-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     60.02%    YoY -     111.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 803,203 793,025 793,909 736,007 767,039 765,124 743,946 5.24%
  QoQ % 1.28% -0.11% 7.87% -4.05% 0.25% 2.85% -
  Horiz. % 107.97% 106.60% 106.72% 98.93% 103.10% 102.85% 100.00%
PBT 49,631 45,543 54,229 66,017 48,513 46,086 51,021 -1.82%
  QoQ % 8.98% -16.02% -17.86% 36.08% 5.27% -9.67% -
  Horiz. % 97.28% 89.26% 106.29% 129.39% 95.08% 90.33% 100.00%
Tax -16,542 -14,091 -14,173 -12,843 -14,234 -14,619 -14,398 9.69%
  QoQ % -17.39% 0.58% -10.36% 9.77% 2.63% -1.53% -
  Horiz. % 114.89% 97.87% 98.44% 89.20% 98.86% 101.53% 100.00%
NP 33,089 31,452 40,056 53,174 34,279 31,467 36,623 -6.54%
  QoQ % 5.20% -21.48% -24.67% 55.12% 8.94% -14.08% -
  Horiz. % 90.35% 85.88% 109.37% 145.19% 93.60% 85.92% 100.00%
NP to SH 30,555 32,164 38,272 52,002 32,497 30,334 34,173 -7.18%
  QoQ % -5.00% -15.96% -26.40% 60.02% 7.13% -11.23% -
  Horiz. % 89.41% 94.12% 111.99% 152.17% 95.10% 88.77% 100.00%
Tax Rate 33.33 % 30.94 % 26.14 % 19.45 % 29.34 % 31.72 % 28.22 % 11.72%
  QoQ % 7.72% 18.36% 34.40% -33.71% -7.50% 12.40% -
  Horiz. % 118.11% 109.64% 92.63% 68.92% 103.97% 112.40% 100.00%
Total Cost 770,114 761,573 753,853 682,833 732,760 733,657 707,323 5.83%
  QoQ % 1.12% 1.02% 10.40% -6.81% -0.12% 3.72% -
  Horiz. % 108.88% 107.67% 106.58% 96.54% 103.60% 103.72% 100.00%
Net Worth 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 1,493,097 -36.67%
  QoQ % -55.36% 0.99% 297.40% -60.86% -31.01% 4.11% -
  Horiz. % 50.37% 112.84% 111.73% 28.12% 71.83% 104.11% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,327 19,692 23,988 4,311 4,075 19,431 18,400 -45.84%
  QoQ % -62.79% -17.91% 456.38% 5.79% -79.03% 5.60% -
  Horiz. % 39.82% 107.02% 130.36% 23.43% 22.15% 105.60% 100.00%
Div Payout % 23.98 % 61.22 % 62.68 % 8.29 % 12.54 % 64.06 % 53.85 % -41.66%
  QoQ % -60.83% -2.33% 656.09% -33.89% -80.42% 18.96% -
  Horiz. % 44.53% 113.69% 116.40% 15.39% 23.29% 118.96% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 1,493,097 -36.67%
  QoQ % -55.36% 0.99% 297.40% -60.86% -31.01% 4.11% -
  Horiz. % 50.37% 112.84% 111.73% 28.12% 71.83% 104.11% 100.00%
NOSH 1,928,398 1,094,013 1,090,370 1,134,586 1,072,508 1,079,501 1,051,476 49.77%
  QoQ % 76.27% 0.33% -3.90% 5.79% -0.65% 2.67% -
  Horiz. % 183.40% 104.05% 103.70% 107.90% 102.00% 102.67% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.12 % 3.97 % 5.05 % 7.22 % 4.47 % 4.11 % 4.92 % -11.15%
  QoQ % 3.78% -21.39% -30.06% 61.52% 8.76% -16.46% -
  Horiz. % 83.74% 80.69% 102.64% 146.75% 90.85% 83.54% 100.00%
ROE 4.06 % 1.91 % 2.29 % 12.39 % 3.03 % 1.95 % 2.29 % 46.43%
  QoQ % 112.57% -16.59% -81.52% 308.91% 55.38% -14.85% -
  Horiz. % 177.29% 83.41% 100.00% 541.05% 132.31% 85.15% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.65 72.49 72.81 64.87 71.52 70.88 70.75 -29.74%
  QoQ % -42.54% -0.44% 12.24% -9.30% 0.90% 0.18% -
  Horiz. % 58.87% 102.46% 102.91% 91.69% 101.09% 100.18% 100.00%
EPS 1.58 2.94 3.51 1.17 1.71 2.81 3.25 -38.15%
  QoQ % -46.26% -16.24% 200.00% -31.58% -39.15% -13.54% -
  Horiz. % 48.62% 90.46% 108.00% 36.00% 52.62% 86.46% 100.00%
DPS 0.38 1.80 2.20 0.38 0.38 1.80 1.75 -63.84%
  QoQ % -78.89% -18.18% 478.95% 0.00% -78.89% 2.86% -
  Horiz. % 21.71% 102.86% 125.71% 21.71% 21.71% 102.86% 100.00%
NAPS 0.3900 1.5400 1.5300 0.3700 1.0000 1.4400 1.4200 -57.71%
  QoQ % -74.68% 0.65% 313.51% -63.00% -30.56% 1.41% -
  Horiz. % 27.46% 108.45% 107.75% 26.06% 70.42% 101.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,437,266
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.10 17.87 17.89 16.59 17.29 17.24 16.77 5.21%
  QoQ % 1.29% -0.11% 7.84% -4.05% 0.29% 2.80% -
  Horiz. % 107.93% 106.56% 106.68% 98.93% 103.10% 102.80% 100.00%
EPS 0.69 0.72 0.86 1.17 0.73 0.68 0.77 -7.05%
  QoQ % -4.17% -16.28% -26.50% 60.27% 7.35% -11.69% -
  Horiz. % 89.61% 93.51% 111.69% 151.95% 94.81% 88.31% 100.00%
DPS 0.17 0.44 0.54 0.10 0.09 0.44 0.41 -44.37%
  QoQ % -61.36% -18.52% 440.00% 11.11% -79.55% 7.32% -
  Horiz. % 41.46% 107.32% 131.71% 24.39% 21.95% 107.32% 100.00%
NAPS 0.1695 0.3797 0.3760 0.0946 0.2417 0.3503 0.3365 -36.67%
  QoQ % -55.36% 0.98% 297.46% -60.86% -31.00% 4.10% -
  Horiz. % 50.37% 112.84% 111.74% 28.11% 71.83% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.0400 4.2200 4.0500 4.1800 4.2300 4.2300 4.2700 -
P/RPS 2.50 5.82 5.67 6.44 5.91 5.97 6.04 -44.43%
  QoQ % -57.04% 2.65% -11.96% 8.97% -1.01% -1.16% -
  Horiz. % 41.39% 96.36% 93.87% 106.62% 97.85% 98.84% 100.00%
P/EPS 65.64 143.54 115.38 91.20 139.60 150.53 131.38 -37.01%
  QoQ % -54.27% 24.41% 26.51% -34.67% -7.26% 14.58% -
  Horiz. % 49.96% 109.26% 87.82% 69.42% 106.26% 114.58% 100.00%
EY 1.52 0.70 0.87 1.10 0.72 0.66 0.76 58.67%
  QoQ % 117.14% -19.54% -20.91% 52.78% 9.09% -13.16% -
  Horiz. % 200.00% 92.11% 114.47% 144.74% 94.74% 86.84% 100.00%
DY 0.37 0.43 0.14 0.09 0.09 0.43 0.41 -6.61%
  QoQ % -13.95% 207.14% 55.56% 0.00% -79.07% 4.88% -
  Horiz. % 90.24% 104.88% 34.15% 21.95% 21.95% 104.88% 100.00%
P/NAPS 2.67 2.74 4.05 11.30 4.23 2.94 3.01 -7.67%
  QoQ % -2.55% -32.35% -64.16% 167.14% 43.88% -2.33% -
  Horiz. % 88.70% 91.03% 134.55% 375.42% 140.53% 97.67% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 29/08/16 19/05/16 -
Price 1.0200 4.2000 4.1700 4.0700 4.2000 4.3000 4.2300 -
P/RPS 2.45 5.79 5.83 6.27 5.87 6.07 5.98 -44.81%
  QoQ % -57.69% -0.69% -7.02% 6.81% -3.29% 1.51% -
  Horiz. % 40.97% 96.82% 97.49% 104.85% 98.16% 101.51% 100.00%
P/EPS 64.37 142.86 118.80 88.80 138.61 153.02 130.15 -37.43%
  QoQ % -54.94% 20.25% 33.78% -35.94% -9.42% 17.57% -
  Horiz. % 49.46% 109.77% 91.28% 68.23% 106.50% 117.57% 100.00%
EY 1.55 0.70 0.84 1.13 0.72 0.65 0.77 59.36%
  QoQ % 121.43% -16.67% -25.66% 56.94% 10.77% -15.58% -
  Horiz. % 201.30% 90.91% 109.09% 146.75% 93.51% 84.42% 100.00%
DY 0.37 0.43 0.13 0.09 0.09 0.42 0.41 -6.61%
  QoQ % -13.95% 230.77% 44.44% 0.00% -78.57% 2.44% -
  Horiz. % 90.24% 104.88% 31.71% 21.95% 21.95% 102.44% 100.00%
P/NAPS 2.62 2.73 4.17 11.00 4.20 2.99 2.98 -8.22%
  QoQ % -4.03% -34.53% -62.09% 161.90% 40.47% 0.34% -
  Horiz. % 87.92% 91.61% 139.93% 369.13% 140.94% 100.34% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers