[KPJ] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -7.98%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 3,291,532 3,179,998 3,186,849 3,173,868 3,175,636 2,969,603 3,034,812 5.56%
PBT 243,544 233,326 196,789 200,344 216,916 220,697 193,173 16.72%
Tax -61,600 -60,030 -57,326 -57,328 -56,692 -57,064 -56,681 5.71%
NP 181,944 173,296 139,462 143,016 160,224 163,633 136,492 21.14%
-
NP to SH 169,928 165,554 134,654 140,872 153,088 153,617 129,338 19.97%
-
Tax Rate 25.29% 25.73% 29.13% 28.61% 26.14% 25.86% 29.34% -
Total Cost 3,109,588 3,006,702 3,047,386 3,030,852 3,015,412 2,805,970 2,898,320 4.80%
-
Net Worth 1,755,256 1,751,565 752,075 1,681,727 1,668,266 403,229 1,067,150 39.38%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 87,762 77,944 35,482 87,362 95,952 17,872 18,070 187.06%
Div Payout % 51.65% 47.08% 26.35% 62.02% 62.68% 11.63% 13.97% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,755,256 1,751,565 752,075 1,681,727 1,668,266 403,229 1,067,150 39.38%
NOSH 4,281,834 4,281,413 4,280,627 1,092,031 1,090,370 1,089,810 1,067,150 152.71%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.53% 5.45% 4.38% 4.51% 5.05% 5.51% 4.50% -
ROE 9.68% 9.45% 17.90% 8.38% 9.18% 38.10% 12.12% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.01 72.62 165.26 290.64 291.24 272.49 284.38 -58.90%
EPS 3.84 3.78 6.99 12.90 14.04 3.53 6.83 -31.90%
DPS 2.00 1.78 1.84 8.00 8.80 1.64 1.69 11.89%
NAPS 0.40 0.40 0.39 1.54 1.53 0.37 1.00 -45.74%
Adjusted Per Share Value based on latest NOSH - 1,094,013
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 72.72 70.25 70.40 70.12 70.15 65.60 67.04 5.57%
EPS 3.75 3.66 2.97 3.11 3.38 3.39 2.86 19.81%
DPS 1.94 1.72 0.78 1.93 2.12 0.39 0.40 186.79%
NAPS 0.3878 0.3869 0.1661 0.3715 0.3685 0.0891 0.2358 39.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.89 0.97 1.04 4.22 4.05 4.18 4.23 -
P/RPS 1.19 1.34 0.63 1.45 1.42 1.53 1.49 -13.93%
P/EPS 22.98 25.66 14.89 32.71 28.85 29.65 34.90 -24.33%
EY 4.35 3.90 6.71 3.06 3.47 3.37 2.87 31.98%
DY 2.25 1.84 1.77 1.90 0.54 0.39 0.40 216.62%
P/NAPS 2.23 2.43 2.67 2.74 4.05 11.30 4.23 -34.76%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 -
Price 0.94 0.925 1.02 4.20 4.17 4.07 4.20 -
P/RPS 1.25 1.27 0.62 1.45 1.46 1.49 1.48 -10.65%
P/EPS 24.27 24.47 14.61 32.56 29.70 28.87 34.65 -21.14%
EY 4.12 4.09 6.85 3.07 3.37 3.46 2.89 26.69%
DY 2.13 1.92 1.80 1.90 0.53 0.40 0.40 205.25%
P/NAPS 2.35 2.31 2.62 2.73 4.17 11.00 4.20 -32.12%

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