Highlights

[KPJ] QoQ TTM Result on 2017-09-30 [#3]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -1.25%    YoY -     23.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,261,143 3,252,839 3,223,865 3,135,122 3,098,958 3,071,057 3,012,116 5.45%
  QoQ % 0.26% 0.90% 2.83% 1.17% 0.91% 1.96% -
  Horiz. % 108.27% 107.99% 107.03% 104.08% 102.88% 101.96% 100.00%
PBT 249,039 233,163 226,506 212,984 212,436 212,979 211,637 11.49%
  QoQ % 6.81% 2.94% 6.35% 0.26% -0.25% 0.63% -
  Horiz. % 117.67% 110.17% 107.03% 100.64% 100.38% 100.63% 100.00%
Tax -62,883 -60,131 -58,904 -54,881 -53,143 -53,671 -56,094 7.94%
  QoQ % -4.58% -2.08% -7.33% -3.27% 0.98% 4.32% -
  Horiz. % 112.10% 107.20% 105.01% 97.84% 94.74% 95.68% 100.00%
NP 186,156 173,032 167,602 158,103 159,293 159,308 155,543 12.76%
  QoQ % 7.58% 3.24% 6.01% -0.75% -0.01% 2.42% -
  Horiz. % 119.68% 111.24% 107.75% 101.65% 102.41% 102.42% 100.00%
NP to SH 176,691 166,518 162,308 153,182 155,124 153,294 149,006 12.07%
  QoQ % 6.11% 2.59% 5.96% -1.25% 1.19% 2.88% -
  Horiz. % 118.58% 111.75% 108.93% 102.80% 104.11% 102.88% 100.00%
Tax Rate 25.25 % 25.79 % 26.01 % 25.77 % 25.02 % 25.20 % 26.50 % -3.18%
  QoQ % -2.09% -0.85% 0.93% 3.00% -0.71% -4.91% -
  Horiz. % 95.28% 97.32% 98.15% 97.25% 94.42% 95.09% 100.00%
Total Cost 3,074,987 3,079,807 3,056,263 2,977,019 2,939,665 2,911,749 2,856,573 5.05%
  QoQ % -0.16% 0.77% 2.66% 1.27% 0.96% 1.93% -
  Horiz. % 107.65% 107.81% 106.99% 104.22% 102.91% 101.93% 100.00%
Net Worth 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 419,797 160.23%
  QoQ % 0.01% 0.21% 132.90% -55.36% 0.99% 297.40% -
  Horiz. % 418.14% 418.12% 417.24% 179.15% 401.33% 397.40% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 68,726 66,476 68,523 83,457 92,217 91,955 46,218 30.37%
  QoQ % 3.38% -2.99% -17.89% -9.50% 0.28% 98.96% -
  Horiz. % 148.70% 143.83% 148.26% 180.57% 199.52% 198.96% 100.00%
Div Payout % 38.90 % 39.92 % 42.22 % 54.48 % 59.45 % 59.99 % 31.02 % 16.34%
  QoQ % -2.56% -5.45% -22.50% -8.36% -0.90% 93.39% -
  Horiz. % 125.40% 128.69% 136.11% 175.63% 191.65% 193.39% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 419,797 160.23%
  QoQ % 0.01% 0.21% 132.90% -55.36% 0.99% 297.40% -
  Horiz. % 418.14% 418.12% 417.24% 179.15% 401.33% 397.40% 100.00%
NOSH 4,388,363 4,388,141 4,378,914 1,928,398 1,094,013 1,090,370 1,134,586 147.01%
  QoQ % 0.01% 0.21% 127.08% 76.27% 0.33% -3.90% -
  Horiz. % 386.78% 386.76% 385.95% 169.96% 96.42% 96.10% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.71 % 5.32 % 5.20 % 5.04 % 5.14 % 5.19 % 5.16 % 7.01%
  QoQ % 7.33% 2.31% 3.17% -1.95% -0.96% 0.58% -
  Horiz. % 110.66% 103.10% 100.78% 97.67% 99.61% 100.58% 100.00%
ROE 10.07 % 9.49 % 9.27 % 20.37 % 9.21 % 9.19 % 35.49 % -56.92%
  QoQ % 6.11% 2.37% -54.49% 121.17% 0.22% -74.11% -
  Horiz. % 28.37% 26.74% 26.12% 57.40% 25.95% 25.89% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 74.31 74.13 73.62 162.58 283.27 281.65 265.48 -57.31%
  QoQ % 0.24% 0.69% -54.72% -42.61% 0.58% 6.09% -
  Horiz. % 27.99% 27.92% 27.73% 61.24% 106.70% 106.09% 100.00%
EPS 4.03 3.79 3.71 7.94 14.18 14.06 13.13 -54.60%
  QoQ % 6.33% 2.16% -53.27% -44.01% 0.85% 7.08% -
  Horiz. % 30.69% 28.87% 28.26% 60.47% 108.00% 107.08% 100.00%
DPS 1.57 1.51 1.56 4.33 8.43 8.43 4.07 -47.10%
  QoQ % 3.97% -3.21% -63.97% -48.64% 0.00% 107.13% -
  Horiz. % 38.57% 37.10% 38.33% 106.39% 207.13% 207.13% 100.00%
NAPS 0.4000 0.4000 0.4000 0.3900 1.5400 1.5300 0.3700 5.35%
  QoQ % 0.00% 0.00% 2.56% -74.68% 0.65% 313.51% -
  Horiz. % 108.11% 108.11% 108.11% 105.41% 416.22% 413.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,437,266
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 73.49 73.31 72.65 70.65 69.84 69.21 67.88 5.45%
  QoQ % 0.25% 0.91% 2.83% 1.16% 0.91% 1.96% -
  Horiz. % 108.26% 108.00% 107.03% 104.08% 102.89% 101.96% 100.00%
EPS 3.98 3.75 3.66 3.45 3.50 3.45 3.36 11.99%
  QoQ % 6.13% 2.46% 6.09% -1.43% 1.45% 2.68% -
  Horiz. % 118.45% 111.61% 108.93% 102.68% 104.17% 102.68% 100.00%
DPS 1.55 1.50 1.54 1.88 2.08 2.07 1.04 30.57%
  QoQ % 3.33% -2.60% -18.09% -9.62% 0.48% 99.04% -
  Horiz. % 149.04% 144.23% 148.08% 180.77% 200.00% 199.04% 100.00%
NAPS 0.3956 0.3956 0.3947 0.1695 0.3797 0.3760 0.0946 160.24%
  QoQ % 0.00% 0.23% 132.86% -55.36% 0.98% 297.46% -
  Horiz. % 418.18% 418.18% 417.23% 179.18% 401.37% 397.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.0200 0.8900 0.9700 1.0400 4.2200 4.0500 4.1800 -
P/RPS 1.37 1.20 1.32 0.64 1.49 1.44 1.57 -8.71%
  QoQ % 14.17% -9.09% 106.25% -57.05% 3.47% -8.28% -
  Horiz. % 87.26% 76.43% 84.08% 40.76% 94.90% 91.72% 100.00%
P/EPS 25.33 23.45 26.17 13.09 29.76 28.81 31.83 -14.16%
  QoQ % 8.02% -10.39% 99.92% -56.01% 3.30% -9.49% -
  Horiz. % 79.58% 73.67% 82.22% 41.12% 93.50% 90.51% 100.00%
EY 3.95 4.26 3.82 7.64 3.36 3.47 3.14 16.58%
  QoQ % -7.28% 11.52% -50.00% 127.38% -3.17% 10.51% -
  Horiz. % 125.80% 135.67% 121.66% 243.31% 107.01% 110.51% 100.00%
DY 1.54 1.70 1.61 4.16 2.00 2.08 0.97 36.21%
  QoQ % -9.41% 5.59% -61.30% 108.00% -3.85% 114.43% -
  Horiz. % 158.76% 175.26% 165.98% 428.87% 206.19% 214.43% 100.00%
P/NAPS 2.55 2.23 2.43 2.67 2.74 2.65 11.30 -63.04%
  QoQ % 14.35% -8.23% -8.99% -2.55% 3.40% -76.55% -
  Horiz. % 22.57% 19.73% 21.50% 23.63% 24.25% 23.45% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 -
Price 1.1400 0.9400 0.9250 1.0200 4.2000 4.1700 4.0700 -
P/RPS 1.53 1.27 1.26 0.63 1.48 1.48 1.53 -
  QoQ % 20.47% 0.79% 100.00% -57.43% 0.00% -3.27% -
  Horiz. % 100.00% 83.01% 82.35% 41.18% 96.73% 96.73% 100.00%
P/EPS 28.31 24.77 24.96 12.84 29.62 29.66 30.99 -5.87%
  QoQ % 14.29% -0.76% 94.39% -56.65% -0.13% -4.29% -
  Horiz. % 91.35% 79.93% 80.54% 41.43% 95.58% 95.71% 100.00%
EY 3.53 4.04 4.01 7.79 3.38 3.37 3.23 6.12%
  QoQ % -12.62% 0.75% -48.52% 130.47% 0.30% 4.33% -
  Horiz. % 109.29% 125.08% 124.15% 241.18% 104.64% 104.33% 100.00%
DY 1.37 1.61 1.69 4.24 2.01 2.02 1.00 23.42%
  QoQ % -14.91% -4.73% -60.14% 110.95% -0.50% 102.00% -
  Horiz. % 137.00% 161.00% 169.00% 424.00% 201.00% 202.00% 100.00%
P/NAPS 2.85 2.35 2.31 2.62 2.73 2.73 11.00 -59.46%
  QoQ % 21.28% 1.73% -11.83% -4.03% 0.00% -75.18% -
  Horiz. % 25.91% 21.36% 21.00% 23.82% 24.82% 24.82% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers