Highlights

[KPJ] YoY TTM Result on 2018-06-30 [#2]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 16-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     6.11%    YoY -     13.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,261,143 3,098,958 2,932,504 2,797,730 2,464,464 2,173,935 2,055,258 7.99%
  YoY % 5.23% 5.68% 4.82% 13.52% 13.36% 5.77% -
  Horiz. % 158.67% 150.78% 142.68% 136.13% 119.91% 105.77% 100.00%
PBT 249,039 212,436 200,665 227,014 182,076 166,760 219,453 2.13%
  YoY % 17.23% 5.87% -11.61% 24.68% 9.18% -24.01% -
  Horiz. % 113.48% 96.80% 91.44% 103.45% 82.97% 75.99% 100.00%
Tax -62,883 -53,143 -62,525 -72,558 -58,779 -42,367 -53,232 2.81%
  YoY % -18.33% 15.01% 13.83% -23.44% -38.74% 20.41% -
  Horiz. % 118.13% 99.83% 117.46% 136.31% 110.42% 79.59% 100.00%
NP 186,156 159,293 138,140 154,456 123,297 124,393 166,221 1.90%
  YoY % 16.86% 15.31% -10.56% 25.27% -0.88% -25.16% -
  Horiz. % 111.99% 95.83% 83.11% 92.92% 74.18% 74.84% 100.00%
NP to SH 176,691 155,124 129,949 148,954 116,691 117,125 154,135 2.30%
  YoY % 13.90% 19.37% -12.76% 27.65% -0.37% -24.01% -
  Horiz. % 114.63% 100.64% 84.31% 96.64% 75.71% 75.99% 100.00%
Tax Rate 25.25 % 25.02 % 31.16 % 31.96 % 32.28 % 25.41 % 24.26 % 0.67%
  YoY % 0.92% -19.70% -2.50% -0.99% 27.04% 4.74% -
  Horiz. % 104.08% 103.13% 128.44% 131.74% 133.06% 104.74% 100.00%
Total Cost 3,074,987 2,939,665 2,794,364 2,643,274 2,341,167 2,049,542 1,889,037 8.46%
  YoY % 4.60% 5.20% 5.72% 12.90% 14.23% 8.50% -
  Horiz. % 162.78% 155.62% 147.93% 139.93% 123.93% 108.50% 100.00%
Net Worth 1,755,345 1,684,780 1,554,482 1,293,377 1,241,004 596,556 1,024,155 9.39%
  YoY % 4.19% 8.38% 20.19% 4.22% 108.03% -41.75% -
  Horiz. % 171.39% 164.50% 151.78% 126.29% 121.17% 58.25% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 68,726 92,217 72,436 110,158 38,744 64,929 70,425 -0.41%
  YoY % -25.47% 27.31% -34.24% 184.32% -40.33% -7.80% -
  Horiz. % 97.59% 130.94% 102.86% 156.42% 55.01% 92.20% 100.00%
Div Payout % 38.90 % 59.45 % 55.74 % 73.95 % 33.20 % 55.44 % 45.69 % -2.64%
  YoY % -34.57% 6.66% -24.62% 122.74% -40.12% 21.34% -
  Horiz. % 85.14% 130.12% 122.00% 161.85% 72.66% 121.34% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,755,345 1,684,780 1,554,482 1,293,377 1,241,004 596,556 1,024,155 9.39%
  YoY % 4.19% 8.38% 20.19% 4.22% 108.03% -41.75% -
  Horiz. % 171.39% 164.50% 151.78% 126.29% 121.17% 58.25% 100.00%
NOSH 4,388,363 1,094,013 1,079,501 1,002,618 1,025,623 596,556 581,906 40.02%
  YoY % 301.13% 1.34% 7.67% -2.24% 71.92% 2.52% -
  Horiz. % 754.14% 188.01% 185.51% 172.30% 176.25% 102.52% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.71 % 5.14 % 4.71 % 5.52 % 5.00 % 5.72 % 8.09 % -5.64%
  YoY % 11.09% 9.13% -14.67% 10.40% -12.59% -29.30% -
  Horiz. % 70.58% 63.54% 58.22% 68.23% 61.80% 70.70% 100.00%
ROE 10.07 % 9.21 % 8.36 % 11.52 % 9.40 % 19.63 % 15.05 % -6.47%
  YoY % 9.34% 10.17% -27.43% 22.55% -52.11% 30.43% -
  Horiz. % 66.91% 61.20% 55.55% 76.54% 62.46% 130.43% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 74.31 283.27 271.65 279.04 240.29 364.41 353.19 -22.87%
  YoY % -73.77% 4.28% -2.65% 16.13% -34.06% 3.18% -
  Horiz. % 21.04% 80.20% 76.91% 79.01% 68.03% 103.18% 100.00%
EPS 4.03 14.18 12.04 14.86 11.38 19.63 26.49 -26.93%
  YoY % -71.58% 17.77% -18.98% 30.58% -42.03% -25.90% -
  Horiz. % 15.21% 53.53% 45.45% 56.10% 42.96% 74.10% 100.00%
DPS 1.57 8.43 6.71 10.99 3.78 11.00 12.10 -28.84%
  YoY % -81.38% 25.63% -38.94% 190.74% -65.64% -9.09% -
  Horiz. % 12.98% 69.67% 55.45% 90.83% 31.24% 90.91% 100.00%
NAPS 0.4000 1.5400 1.4400 1.2900 1.2100 1.0000 1.7600 -21.87%
  YoY % -74.03% 6.94% 11.63% 6.61% 21.00% -43.18% -
  Horiz. % 22.73% 87.50% 81.82% 73.30% 68.75% 56.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,437,266
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 73.49 69.84 66.09 63.05 55.54 48.99 46.32 7.99%
  YoY % 5.23% 5.67% 4.82% 13.52% 13.37% 5.76% -
  Horiz. % 158.66% 150.78% 142.68% 136.12% 119.91% 105.76% 100.00%
EPS 3.98 3.50 2.93 3.36 2.63 2.64 3.47 2.31%
  YoY % 13.71% 19.45% -12.80% 27.76% -0.38% -23.92% -
  Horiz. % 114.70% 100.86% 84.44% 96.83% 75.79% 76.08% 100.00%
DPS 1.55 2.08 1.63 2.48 0.87 1.46 1.59 -0.42%
  YoY % -25.48% 27.61% -34.27% 185.06% -40.41% -8.18% -
  Horiz. % 97.48% 130.82% 102.52% 155.97% 54.72% 91.82% 100.00%
NAPS 0.3956 0.3797 0.3503 0.2915 0.2797 0.1344 0.2308 9.39%
  YoY % 4.19% 8.39% 20.17% 4.22% 108.11% -41.77% -
  Horiz. % 171.40% 164.51% 151.78% 126.30% 121.19% 58.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.0200 4.2200 4.2300 4.2200 3.3800 6.8500 5.8700 -
P/RPS 1.37 1.49 1.56 1.51 1.41 1.88 1.66 -3.15%
  YoY % -8.05% -4.49% 3.31% 7.09% -25.00% 13.25% -
  Horiz. % 82.53% 89.76% 93.98% 90.96% 84.94% 113.25% 100.00%
P/EPS 25.33 29.76 35.14 28.41 29.71 34.89 22.16 2.25%
  YoY % -14.89% -15.31% 23.69% -4.38% -14.85% 57.45% -
  Horiz. % 114.31% 134.30% 158.57% 128.20% 134.07% 157.45% 100.00%
EY 3.95 3.36 2.85 3.52 3.37 2.87 4.51 -2.18%
  YoY % 17.56% 17.89% -19.03% 4.45% 17.42% -36.36% -
  Horiz. % 87.58% 74.50% 63.19% 78.05% 74.72% 63.64% 100.00%
DY 1.54 2.00 1.59 2.60 1.12 1.61 2.06 -4.73%
  YoY % -23.00% 25.79% -38.85% 132.14% -30.43% -21.84% -
  Horiz. % 74.76% 97.09% 77.18% 126.21% 54.37% 78.16% 100.00%
P/NAPS 2.55 2.74 2.94 3.27 2.79 6.85 3.34 -4.40%
  YoY % -6.93% -6.80% -10.09% 17.20% -59.27% 105.09% -
  Horiz. % 76.35% 82.04% 88.02% 97.90% 83.53% 205.09% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 24/08/17 29/08/16 27/08/15 26/08/14 30/08/13 16/08/12 -
Price 1.1400 4.2000 4.3000 4.2000 3.7700 6.4300 6.2700 -
P/RPS 1.53 1.48 1.58 1.51 1.57 1.76 1.78 -2.49%
  YoY % 3.38% -6.33% 4.64% -3.82% -10.80% -1.12% -
  Horiz. % 85.96% 83.15% 88.76% 84.83% 88.20% 98.88% 100.00%
P/EPS 28.31 29.62 35.72 28.27 33.14 32.75 23.67 3.03%
  YoY % -4.42% -17.08% 26.35% -14.70% 1.19% 38.36% -
  Horiz. % 119.60% 125.14% 150.91% 119.43% 140.01% 138.36% 100.00%
EY 3.53 3.38 2.80 3.54 3.02 3.05 4.22 -2.93%
  YoY % 4.44% 20.71% -20.90% 17.22% -0.98% -27.73% -
  Horiz. % 83.65% 80.09% 66.35% 83.89% 71.56% 72.27% 100.00%
DY 1.37 2.01 1.56 2.62 1.00 1.71 1.93 -5.55%
  YoY % -31.84% 28.85% -40.46% 162.00% -41.52% -11.40% -
  Horiz. % 70.98% 104.15% 80.83% 135.75% 51.81% 88.60% 100.00%
P/NAPS 2.85 2.73 2.99 3.26 3.12 6.43 3.56 -3.64%
  YoY % 4.40% -8.70% -8.28% 4.49% -51.48% 80.62% -
  Horiz. % 80.06% 76.69% 83.99% 91.57% 87.64% 180.62% 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