[KPJ] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.4%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,410,968 2,331,648 2,263,909 2,265,498 2,180,204 2,096,097 2,113,985 9.16%
PBT 181,912 159,557 135,654 146,308 140,424 195,575 199,396 -5.93%
Tax -52,548 -49,192 -33,877 -36,434 -34,320 -48,781 -47,168 7.47%
NP 129,364 110,365 101,777 109,874 106,104 146,794 152,228 -10.29%
-
NP to SH 120,884 103,114 93,069 100,774 100,372 140,046 135,338 -7.25%
-
Tax Rate 28.89% 30.83% 24.97% 24.90% 24.44% 24.94% 23.66% -
Total Cost 2,281,604 2,221,283 2,162,132 2,155,624 2,074,100 1,949,303 1,961,757 10.60%
-
Net Worth 1,243,789 659,790 591,041 590,703 1,000,210 1,000,105 1,045,409 12.29%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 59,440 63,044 70,884 93,586 71,352 75,534 -
Div Payout % - 57.65% 67.74% 70.34% 93.24% 50.95% 55.81% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,243,789 659,790 591,041 590,703 1,000,210 1,000,105 1,045,409 12.29%
NOSH 1,027,925 594,405 591,041 590,703 584,918 584,857 584,027 45.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.37% 4.73% 4.50% 4.85% 4.87% 7.00% 7.20% -
ROE 9.72% 15.63% 15.75% 17.06% 10.04% 14.00% 12.95% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 234.55 392.27 383.04 383.53 372.74 358.39 361.97 -25.13%
EPS 11.76 10.50 9.48 10.98 17.16 23.94 23.17 -36.39%
DPS 0.00 10.00 10.67 12.00 16.00 12.20 12.93 -
NAPS 1.21 1.11 1.00 1.00 1.71 1.71 1.79 -22.99%
Adjusted Per Share Value based on latest NOSH - 596,556
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.21 53.39 51.84 51.88 49.93 48.00 48.41 9.16%
EPS 2.77 2.36 2.13 2.31 2.30 3.21 3.10 -7.23%
DPS 0.00 1.36 1.44 1.62 2.14 1.63 1.73 -
NAPS 0.2848 0.1511 0.1353 0.1353 0.229 0.229 0.2394 12.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.99 3.88 6.15 6.85 5.94 5.74 6.10 -
P/RPS 1.27 0.99 1.61 1.79 1.59 1.60 1.69 -17.35%
P/EPS 25.43 22.37 39.06 40.15 34.62 23.97 26.32 -2.26%
EY 3.93 4.47 2.56 2.49 2.89 4.17 3.80 2.26%
DY 0.00 2.58 1.73 1.75 2.69 2.13 2.12 -
P/NAPS 2.47 3.50 6.15 6.85 3.47 3.36 3.41 -19.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 28/02/13 29/11/12 -
Price 3.33 3.37 6.12 6.43 6.55 5.83 5.80 -
P/RPS 1.42 0.86 1.60 1.68 1.76 1.63 1.60 -7.65%
P/EPS 28.32 19.43 38.87 37.69 38.17 24.35 25.03 8.58%
EY 3.53 5.15 2.57 2.65 2.62 4.11 4.00 -8.00%
DY 0.00 2.97 1.74 1.87 2.44 2.09 2.23 -
P/NAPS 2.75 3.04 6.12 6.43 3.83 3.41 3.24 -10.36%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment