Highlights

[KPJ] QoQ Quarter Result on 2017-03-31 [#1]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -26.40%    YoY -     11.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 833,728 803,203 793,025 793,909 736,007 767,039 765,124 5.88%
  QoQ % 3.80% 1.28% -0.11% 7.87% -4.05% 0.25% -
  Horiz. % 108.97% 104.98% 103.65% 103.76% 96.19% 100.25% 100.00%
PBT 77,103 49,631 45,543 54,229 66,017 48,513 46,086 40.80%
  QoQ % 55.35% 8.98% -16.02% -17.86% 36.08% 5.27% -
  Horiz. % 167.30% 107.69% 98.82% 117.67% 143.25% 105.27% 100.00%
Tax -14,098 -16,542 -14,091 -14,173 -12,843 -14,234 -14,619 -2.38%
  QoQ % 14.77% -17.39% 0.58% -10.36% 9.77% 2.63% -
  Horiz. % 96.44% 113.15% 96.39% 96.95% 87.85% 97.37% 100.00%
NP 63,005 33,089 31,452 40,056 53,174 34,279 31,467 58.66%
  QoQ % 90.41% 5.20% -21.48% -24.67% 55.12% 8.94% -
  Horiz. % 200.23% 105.15% 99.95% 127.30% 168.98% 108.94% 100.00%
NP to SH 61,317 30,555 32,164 38,272 52,002 32,497 30,334 59.67%
  QoQ % 100.68% -5.00% -15.96% -26.40% 60.02% 7.13% -
  Horiz. % 202.14% 100.73% 106.03% 126.17% 171.43% 107.13% 100.00%
Tax Rate 18.28 % 33.33 % 30.94 % 26.14 % 19.45 % 29.34 % 31.72 % -30.68%
  QoQ % -45.15% 7.72% 18.36% 34.40% -33.71% -7.50% -
  Horiz. % 57.63% 105.08% 97.54% 82.41% 61.32% 92.50% 100.00%
Total Cost 770,723 770,114 761,573 753,853 682,833 732,760 733,657 3.33%
  QoQ % 0.08% 1.12% 1.02% 10.40% -6.81% -0.12% -
  Horiz. % 105.05% 104.97% 103.81% 102.75% 93.07% 99.88% 100.00%
Net Worth 1,751,565 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 8.26%
  QoQ % 132.90% -55.36% 0.99% 297.40% -60.86% -31.01% -
  Horiz. % 112.68% 48.38% 108.38% 107.32% 27.01% 68.99% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 17,515 7,327 19,692 23,988 4,311 4,075 19,431 -6.67%
  QoQ % 139.03% -62.79% -17.91% 456.38% 5.79% -79.03% -
  Horiz. % 90.14% 37.71% 101.34% 123.45% 22.19% 20.97% 100.00%
Div Payout % 28.57 % 23.98 % 61.22 % 62.68 % 8.29 % 12.54 % 64.06 % -41.54%
  QoQ % 19.14% -60.83% -2.33% 656.09% -33.89% -80.42% -
  Horiz. % 44.60% 37.43% 95.57% 97.85% 12.94% 19.58% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,751,565 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 8.26%
  QoQ % 132.90% -55.36% 0.99% 297.40% -60.86% -31.01% -
  Horiz. % 112.68% 48.38% 108.38% 107.32% 27.01% 68.99% 100.00%
NOSH 4,378,914 1,928,398 1,094,013 1,090,370 1,134,586 1,072,508 1,079,501 153.70%
  QoQ % 127.08% 76.27% 0.33% -3.90% 5.79% -0.65% -
  Horiz. % 405.64% 178.64% 101.34% 101.01% 105.10% 99.35% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.56 % 4.12 % 3.97 % 5.05 % 7.22 % 4.47 % 4.11 % 49.96%
  QoQ % 83.50% 3.78% -21.39% -30.06% 61.52% 8.76% -
  Horiz. % 183.94% 100.24% 96.59% 122.87% 175.67% 108.76% 100.00%
ROE 3.50 % 4.06 % 1.91 % 2.29 % 12.39 % 3.03 % 1.95 % 47.53%
  QoQ % -13.79% 112.57% -16.59% -81.52% 308.91% 55.38% -
  Horiz. % 179.49% 208.21% 97.95% 117.44% 635.38% 155.38% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.04 41.65 72.49 72.81 64.87 71.52 70.88 -58.27%
  QoQ % -54.29% -42.54% -0.44% 12.24% -9.30% 0.90% -
  Horiz. % 26.86% 58.76% 102.27% 102.72% 91.52% 100.90% 100.00%
EPS 1.37 1.58 2.94 3.51 1.17 1.71 2.81 -37.97%
  QoQ % -13.29% -46.26% -16.24% 200.00% -31.58% -39.15% -
  Horiz. % 48.75% 56.23% 104.63% 124.91% 41.64% 60.85% 100.00%
DPS 0.40 0.38 1.80 2.20 0.38 0.38 1.80 -63.21%
  QoQ % 5.26% -78.89% -18.18% 478.95% 0.00% -78.89% -
  Horiz. % 22.22% 21.11% 100.00% 122.22% 21.11% 21.11% 100.00%
NAPS 0.4000 0.3900 1.5400 1.5300 0.3700 1.0000 1.4400 -57.33%
  QoQ % 2.56% -74.68% 0.65% 313.51% -63.00% -30.56% -
  Horiz. % 27.78% 27.08% 106.94% 106.25% 25.69% 69.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,436,839
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.79 18.10 17.87 17.89 16.59 17.29 17.24 5.89%
  QoQ % 3.81% 1.29% -0.11% 7.84% -4.05% 0.29% -
  Horiz. % 108.99% 104.99% 103.65% 103.77% 96.23% 100.29% 100.00%
EPS 1.38 0.69 0.72 0.86 1.17 0.73 0.68 60.09%
  QoQ % 100.00% -4.17% -16.28% -26.50% 60.27% 7.35% -
  Horiz. % 202.94% 101.47% 105.88% 126.47% 172.06% 107.35% 100.00%
DPS 0.39 0.17 0.44 0.54 0.10 0.09 0.44 -7.71%
  QoQ % 129.41% -61.36% -18.52% 440.00% 11.11% -79.55% -
  Horiz. % 88.64% 38.64% 100.00% 122.73% 22.73% 20.45% 100.00%
NAPS 0.3948 0.1695 0.3797 0.3760 0.0946 0.2417 0.3504 8.25%
  QoQ % 132.92% -55.36% 0.98% 297.46% -60.86% -31.02% -
  Horiz. % 112.67% 48.37% 108.36% 107.31% 27.00% 68.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9700 1.0400 4.2200 4.0500 4.1800 4.2300 4.2300 -
P/RPS 5.09 2.50 5.82 5.67 6.44 5.91 5.97 -10.06%
  QoQ % 103.60% -57.04% 2.65% -11.96% 8.97% -1.01% -
  Horiz. % 85.26% 41.88% 97.49% 94.97% 107.87% 98.99% 100.00%
P/EPS 69.27 65.64 143.54 115.38 91.20 139.60 150.53 -40.31%
  QoQ % 5.53% -54.27% 24.41% 26.51% -34.67% -7.26% -
  Horiz. % 46.02% 43.61% 95.36% 76.65% 60.59% 92.74% 100.00%
EY 1.44 1.52 0.70 0.87 1.10 0.72 0.66 67.98%
  QoQ % -5.26% 117.14% -19.54% -20.91% 52.78% 9.09% -
  Horiz. % 218.18% 230.30% 106.06% 131.82% 166.67% 109.09% 100.00%
DY 0.41 0.37 0.43 0.14 0.09 0.09 0.43 -3.12%
  QoQ % 10.81% -13.95% 207.14% 55.56% 0.00% -79.07% -
  Horiz. % 95.35% 86.05% 100.00% 32.56% 20.93% 20.93% 100.00%
P/NAPS 2.43 2.67 2.74 4.05 11.30 4.23 2.94 -11.90%
  QoQ % -8.99% -2.55% -32.35% -64.16% 167.14% 43.88% -
  Horiz. % 82.65% 90.82% 93.20% 137.76% 384.35% 143.88% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 29/08/16 -
Price 0.9250 1.0200 4.2000 4.1700 4.0700 4.2000 4.3000 -
P/RPS 4.86 2.45 5.79 5.83 6.27 5.87 6.07 -13.74%
  QoQ % 98.37% -57.69% -0.69% -7.02% 6.81% -3.29% -
  Horiz. % 80.07% 40.36% 95.39% 96.05% 103.29% 96.71% 100.00%
P/EPS 66.06 64.37 142.86 118.80 88.80 138.61 153.02 -42.79%
  QoQ % 2.63% -54.94% 20.25% 33.78% -35.94% -9.42% -
  Horiz. % 43.17% 42.07% 93.36% 77.64% 58.03% 90.58% 100.00%
EY 1.51 1.55 0.70 0.84 1.13 0.72 0.65 75.14%
  QoQ % -2.58% 121.43% -16.67% -25.66% 56.94% 10.77% -
  Horiz. % 232.31% 238.46% 107.69% 129.23% 173.85% 110.77% 100.00%
DY 0.43 0.37 0.43 0.13 0.09 0.09 0.42 1.58%
  QoQ % 16.22% -13.95% 230.77% 44.44% 0.00% -78.57% -
  Horiz. % 102.38% 88.10% 102.38% 30.95% 21.43% 21.43% 100.00%
P/NAPS 2.31 2.62 2.73 4.17 11.00 4.20 2.99 -15.76%
  QoQ % -11.83% -4.03% -34.53% -62.09% 161.90% 40.47% -
  Horiz. % 77.26% 87.63% 91.30% 139.46% 367.89% 140.47% 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.
 


 

149  248  442  1364 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.07-0.015 
 NIHSIN-WB 0.065-0.005 
 LAMBO-WB 0.010.00 
 IOIPG 1.20+0.01 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 HSI-C5S 0.160.00 
Partners & Brokers