[KPJ] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -5.62%

YoY- -7.7%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	3,175,636	2,969,603	3,034,812	3,018,140	2,975,784	2,818,466	2,861,330	7.18%
YoY %	6.94%	-2.15%	0.55%	1.42%	5.58%	-1.50%	-	-
Horiz. %	110.98%	103.78%	106.06%	105.48%	104.00%	98.50%	100.00%	-
PBT	216,916	220,697	193,173	195,014	204,084	203,500	215,349	0.48%
YoY %	-1.71%	14.25%	-0.94%	-4.44%	0.29%	-5.50%	-	-
Horiz. %	100.73%	102.48%	89.70%	90.56%	94.77%	94.50%	100.00%	-
Tax	-56,692	-57,064	-56,681	-58,834	-57,592	-61,050	-61,296	-5.06%
YoY %	0.65%	-0.68%	3.66%	-2.16%	5.66%	0.40%	-	-
Horiz. %	92.49%	93.10%	92.47%	95.98%	93.96%	99.60%	100.00%	-
NP	160,224	163,633	136,492	136,180	146,492	142,450	154,053	2.65%
YoY %	-2.08%	19.88%	0.23%	-7.04%	2.84%	-7.53%	-	-
Horiz. %	104.01%	106.22%	88.60%	88.40%	95.09%	92.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,088	153,617	129,338	129,014	136,692	132,628	144,060	4.13%
YoY %	-0.34%	18.77%	0.25%	-5.62%	3.06%	-7.94%	-	-
Horiz. %	106.27%	106.63%	89.78%	89.56%	94.89%	92.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	25.86%	29.34%	30.17%	28.22%	30.00%	28.46%	-
YoY %	1.08%	-11.86%	-2.75%	6.91%	-5.93%	5.41%	-	-
Horiz. %	91.85%	90.86%	103.09%	106.01%	99.16%	105.41%	100.00%	-
Total Cost	3,015,412	2,805,970	2,898,320	2,881,960	2,829,292	2,676,016	2,707,277	7.44%
YoY %	7.46%	-3.19%	0.57%	1.86%	5.73%	-1.15%	-	-
Horiz. %	111.38%	103.65%	107.06%	106.45%	104.51%	98.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,668,266	403,229	1,067,150	1,532,839	1,493,097	1,473,644	1,416,475	11.51%
YoY %	313.73%	-62.21%	-30.38%	2.66%	1.32%	4.04%	-	-
Horiz. %	117.78%	28.47%	75.34%	108.22%	105.41%	104.04%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	95,952	17,872	18,070	75,577	73,603	129,514	84,092	9.18%
YoY %	436.88%	-1.10%	-76.09%	2.68%	-43.17%	54.01%	-	-
Horiz. %	114.10%	21.25%	21.49%	89.87%	87.53%	154.01%	100.00%	-
Div Payout %	62.68%	11.63%	13.97%	58.58%	53.85%	97.65%	58.37%	-
YoY %	438.95%	-16.75%	-76.15%	8.78%	-44.85%	67.29%	-	-
Horiz. %	107.38%	19.92%	23.93%	100.36%	92.26%	167.29%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,668,266	403,229	1,067,150	1,532,839	1,493,097	1,473,644	1,416,475	11.51%
YoY %	313.73%	-62.21%	-30.38%	2.66%	1.32%	4.04%	-	-
Horiz. %	117.78%	28.47%	75.34%	108.22%	105.41%	104.04%	100.00%	-
NOSH	1,090,370	1,089,810	1,067,150	1,064,471	1,051,476	1,037,777	1,033,923	3.60%
YoY %	0.05%	2.12%	0.25%	1.24%	1.32%	0.37%	-	-
Horiz. %	105.46%	105.41%	103.21%	102.95%	101.70%	100.37%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	5.05%	5.51%	4.50%	4.51%	4.92%	5.05%	5.38%	-
YoY %	-8.35%	22.44%	-0.22%	-8.33%	-2.57%	-6.13%	-	-
Horiz. %	93.87%	102.42%	83.64%	83.83%	91.45%	93.87%	100.00%	-
ROE	9.18%	38.10%	12.12%	8.42%	9.15%	9.00%	10.17%	-
YoY %	-75.91%	214.36%	43.94%	-7.98%	1.67%	-11.50%	-	-
Horiz. %	90.27%	374.63%	119.17%	82.79%	89.97%	88.50%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	291.24	272.49	284.38	283.53	283.01	271.59	276.74	3.46%
YoY %	6.88%	-4.18%	0.30%	0.18%	4.20%	-1.86%	-	-
Horiz. %	105.24%	98.46%	102.76%	102.45%	102.27%	98.14%	100.00%	-
EPS	14.04	3.53	6.83	12.12	13.00	12.78	13.93	0.52%
YoY %	297.73%	-48.32%	-43.65%	-6.77%	1.72%	-8.26%	-	-
Horiz. %	100.79%	25.34%	49.03%	87.01%	93.32%	91.74%	100.00%	-
DPS	8.80	1.64	1.69	7.10	7.00	12.48	8.13	5.41%
YoY %	436.59%	-2.96%	-76.20%	1.43%	-43.91%	53.51%	-	-
Horiz. %	108.24%	20.17%	20.79%	87.33%	86.10%	153.51%	100.00%	-
NAPS	1.53	0.37	1.00	1.44	1.42	1.42	1.37	7.63%
YoY %	313.51%	-63.00%	-30.56%	1.41%	0.00%	3.65%	-	-
Horiz. %	111.68%	27.01%	72.99%	105.11%	103.65%	103.65%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,079,501
RPS	72.72	68.00	69.50	69.12	68.15	64.54	65.52	7.19%
YoY %	6.94%	-2.16%	0.55%	1.42%	5.59%	-1.50%	-	-
Horiz. %	110.99%	103.79%	106.07%	105.49%	104.01%	98.50%	100.00%	-
EPS	3.51	3.52	2.96	2.95	3.13	3.04	3.30	4.19%
YoY %	-0.28%	18.92%	0.34%	-5.75%	2.96%	-7.88%	-	-
Horiz. %	106.36%	106.67%	89.70%	89.39%	94.85%	92.12%	100.00%	-
DPS	2.20	0.41	0.41	1.73	1.69	2.97	1.93	9.11%
YoY %	436.59%	0.00%	-76.30%	2.37%	-43.10%	53.89%	-	-
Horiz. %	113.99%	21.24%	21.24%	89.64%	87.56%	153.89%	100.00%	-
NAPS	0.382	0.0923	0.2444	0.351	0.3419	0.3375	0.3244	11.50%
YoY %	313.87%	-62.23%	-30.37%	2.66%	1.30%	4.04%	-	-
Horiz. %	117.76%	28.45%	75.34%	108.20%	105.39%	104.04%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	4.05	4.18	4.23	4.23	4.27	4.22	4.20	-
P/RPS	1.42	1.53	1.49	1.49	1.51	1.55	1.52	-4.43%
YoY %	-7.19%	2.68%	0.00%	-1.32%	-2.58%	1.97%	-	-
Horiz. %	93.42%	100.66%	98.03%	98.03%	99.34%	101.97%	100.00%	-
P/EPS	28.85	29.65	34.90	34.90	32.85	33.02	30.14	-2.87%
YoY %	-2.70%	-15.04%	0.00%	6.24%	-0.51%	9.56%	-	-
Horiz. %	95.72%	98.37%	115.79%	115.79%	108.99%	109.56%	100.00%	-
EY	3.47	3.37	2.87	2.87	3.04	3.03	3.32	2.98%
YoY %	2.97%	17.42%	0.00%	-5.59%	0.33%	-8.73%	-	-
Horiz. %	104.52%	101.51%	86.45%	86.45%	91.57%	91.27%	100.00%	-
DY	0.54	0.39	0.40	1.68	1.64	2.96	1.94	-57.33%
YoY %	38.46%	-2.50%	-76.19%	2.44%	-44.59%	52.58%	-	-
Horiz. %	27.84%	20.10%	20.62%	86.60%	84.54%	152.58%	100.00%	-
P/NAPS	4.05	11.30	4.23	2.94	3.01	2.97	3.07	20.26%
YoY %	-64.16%	167.14%	43.88%	-2.33%	1.35%	-3.26%	-	-
Horiz. %	131.92%	368.08%	137.79%	95.77%	98.05%	96.74%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/05/17	21/02/17	30/11/16	29/08/16	19/05/16	29/02/16	26/11/15	-
Price	4.17	4.07	4.20	4.30	4.23	4.36	4.24	-
P/RPS	1.46	1.49	1.48	1.52	1.49	1.61	1.53	-3.07%
YoY %	-2.01%	0.68%	-2.63%	2.01%	-7.45%	5.23%	-	-
Horiz. %	95.42%	97.39%	96.73%	99.35%	97.39%	105.23%	100.00%	-
P/EPS	29.70	28.87	34.65	35.48	32.54	34.12	30.43	-1.60%
YoY %	2.87%	-16.68%	-2.34%	9.04%	-4.63%	12.13%	-	-
Horiz. %	97.60%	94.87%	113.87%	116.60%	106.93%	112.13%	100.00%	-
EY	3.37	3.46	2.89	2.82	3.07	2.93	3.29	1.61%
YoY %	-2.60%	19.72%	2.48%	-8.14%	4.78%	-10.94%	-	-
Horiz. %	102.43%	105.17%	87.84%	85.71%	93.31%	89.06%	100.00%	-
DY	0.53	0.40	0.40	1.65	1.65	2.86	1.92	-57.57%
YoY %	32.50%	0.00%	-75.76%	0.00%	-42.31%	48.96%	-	-
Horiz. %	27.60%	20.83%	20.83%	85.94%	85.94%	148.96%	100.00%	-
P/NAPS	4.17	11.00	4.20	2.99	2.98	3.07	3.09	22.09%
YoY %	-62.09%	161.90%	40.47%	0.34%	-2.93%	-0.65%	-	-
Horiz. %	134.95%	355.99%	135.92%	96.76%	96.44%	99.35%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos