[KPJ] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.65%
YoY- -31.23%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,531,130 2,410,968 2,331,648 2,263,909 2,265,498 2,180,204 2,096,097 13.43%
PBT 191,346 181,912 159,557 135,654 146,308 140,424 195,575 -1.45%
Tax -55,608 -52,548 -49,192 -33,877 -36,434 -34,320 -48,781 9.15%
NP 135,738 129,364 110,365 101,777 109,874 106,104 146,794 -5.09%
-
NP to SH 127,928 120,884 103,114 93,069 100,774 100,372 140,046 -5.87%
-
Tax Rate 29.06% 28.89% 30.83% 24.97% 24.90% 24.44% 24.94% -
Total Cost 2,395,392 2,281,604 2,221,283 2,162,132 2,155,624 2,074,100 1,949,303 14.77%
-
Net Worth 1,242,318 1,243,789 659,790 591,041 590,703 1,000,210 1,000,105 15.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 29,774 - 59,440 63,044 70,884 93,586 71,352 -44.24%
Div Payout % 23.27% - 57.65% 67.74% 70.34% 93.24% 50.95% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,242,318 1,243,789 659,790 591,041 590,703 1,000,210 1,000,105 15.60%
NOSH 1,026,709 1,027,925 594,405 591,041 590,703 584,918 584,857 45.67%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.36% 5.37% 4.73% 4.50% 4.85% 4.87% 7.00% -
ROE 10.30% 9.72% 15.63% 15.75% 17.06% 10.04% 14.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 246.53 234.55 392.27 383.04 383.53 372.74 358.39 -22.12%
EPS 12.46 11.76 10.50 9.48 10.98 17.16 23.94 -35.37%
DPS 2.90 0.00 10.00 10.67 12.00 16.00 12.20 -61.72%
NAPS 1.21 1.21 1.11 1.00 1.00 1.71 1.71 -20.64%
Adjusted Per Share Value based on latest NOSH - 591,920
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.96 55.21 53.39 51.84 51.88 49.93 48.00 13.43%
EPS 2.93 2.77 2.36 2.13 2.31 2.30 3.21 -5.91%
DPS 0.68 0.00 1.36 1.44 1.62 2.14 1.63 -44.25%
NAPS 0.2845 0.2848 0.1511 0.1353 0.1353 0.229 0.229 15.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.38 2.99 3.88 6.15 6.85 5.94 5.74 -
P/RPS 1.37 1.27 0.99 1.61 1.79 1.59 1.60 -9.85%
P/EPS 27.13 25.43 22.37 39.06 40.15 34.62 23.97 8.63%
EY 3.69 3.93 4.47 2.56 2.49 2.89 4.17 -7.84%
DY 0.86 0.00 2.58 1.73 1.75 2.69 2.13 -45.46%
P/NAPS 2.79 2.47 3.50 6.15 6.85 3.47 3.36 -11.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 28/02/13 -
Price 3.77 3.33 3.37 6.12 6.43 6.55 5.83 -
P/RPS 1.53 1.42 0.86 1.60 1.68 1.76 1.63 -4.14%
P/EPS 30.26 28.32 19.43 38.87 37.69 38.17 24.35 15.63%
EY 3.31 3.53 5.15 2.57 2.65 2.62 4.11 -13.47%
DY 0.77 0.00 2.97 1.74 1.87 2.44 2.09 -48.70%
P/NAPS 3.12 2.75 3.04 6.12 6.43 3.83 3.41 -5.76%

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