[KPJ] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 3.06%

YoY- 16.07%

Quarter Report

KPJ Q3 2015 - Announcement.pdf

Latest QR

Upcoming QR

KPJ's Result

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	3,018,140	2,975,784	2,818,466	2,861,330	2,848,318	2,839,548	2,639,136	9.36%
YoY %	1.42%	5.58%	-1.50%	0.46%	0.31%	7.59%	-	-
Horiz. %	114.36%	112.76%	106.80%	108.42%	107.93%	107.59%	100.00%	-
PBT	195,014	204,084	203,500	215,349	212,100	200,184	215,812	-6.53%
YoY %	-4.44%	0.29%	-5.50%	1.53%	5.95%	-7.24%	-	-
Horiz. %	90.36%	94.57%	94.30%	99.79%	98.28%	92.76%	100.00%	-
Tax	-58,834	-57,592	-61,050	-61,296	-61,942	-54,664	-68,566	-9.71%
YoY %	-2.16%	5.66%	0.40%	1.04%	-13.31%	20.28%	-	-
Horiz. %	85.81%	83.99%	89.04%	89.40%	90.34%	79.72%	100.00%	-
NP	136,180	146,492	142,450	154,053	150,158	145,520	147,246	-5.07%
YoY %	-7.04%	2.84%	-7.53%	2.59%	3.19%	-1.17%	-	-
Horiz. %	92.48%	99.49%	96.74%	104.62%	101.98%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,014	136,692	132,628	144,060	139,776	135,576	143,030	-6.65%
YoY %	-5.62%	3.06%	-7.94%	3.06%	3.10%	-5.21%	-	-
Horiz. %	90.20%	95.57%	92.73%	100.72%	97.72%	94.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.17%	28.22%	30.00%	28.46%	29.20%	27.31%	31.77%	-
YoY %	6.91%	-5.93%	5.41%	-2.53%	6.92%	-14.04%	-	-
Horiz. %	94.96%	88.83%	94.43%	89.58%	91.91%	85.96%	100.00%	-
Total Cost	2,881,960	2,829,292	2,676,016	2,707,277	2,698,160	2,694,028	2,491,890	10.19%
YoY %	1.86%	5.73%	-1.15%	0.34%	0.15%	8.11%	-	-
Horiz. %	115.65%	113.54%	107.39%	108.64%	108.28%	108.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,532,839	1,493,097	1,473,644	1,416,475	1,331,691	1,353,628	1,309,055	11.10%
YoY %	2.66%	1.32%	4.04%	6.37%	-1.62%	3.40%	-	-
Horiz. %	117.10%	114.06%	112.57%	108.21%	101.73%	103.40%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	75,577	73,603	129,514	84,092	89,811	110,848	144,717	-35.17%
YoY %	2.68%	-43.17%	54.01%	-6.37%	-18.98%	-23.40%	-	-
Horiz. %	52.22%	50.86%	89.49%	58.11%	62.06%	76.60%	100.00%	-
Div Payout %	58.58%	53.85%	97.65%	58.37%	64.25%	81.76%	101.18%	-
YoY %	8.78%	-44.85%	67.29%	-9.15%	-21.42%	-19.19%	-	-
Horiz. %	57.90%	53.22%	96.51%	57.69%	63.50%	80.81%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,532,839	1,493,097	1,473,644	1,416,475	1,331,691	1,353,628	1,309,055	11.10%
YoY %	2.66%	1.32%	4.04%	6.37%	-1.62%	3.40%	-	-
Horiz. %	117.10%	114.06%	112.57%	108.21%	101.73%	103.40%	100.00%	-
NOSH	1,064,471	1,051,476	1,037,777	1,033,923	1,032,319	1,065,849	1,030,752	2.17%
YoY %	1.24%	1.32%	0.37%	0.16%	-3.15%	3.40%	-	-
Horiz. %	103.27%	102.01%	100.68%	100.31%	100.15%	103.40%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	4.51%	4.92%	5.05%	5.38%	5.27%	5.12%	5.58%	-
YoY %	-8.33%	-2.57%	-6.13%	2.09%	2.93%	-8.24%	-	-
Horiz. %	80.82%	88.17%	90.50%	96.42%	94.44%	91.76%	100.00%	-
ROE	8.42%	9.15%	9.00%	10.17%	10.50%	10.02%	10.93%	-
YoY %	-7.98%	1.67%	-11.50%	-3.14%	4.79%	-8.33%	-	-
Horiz. %	77.04%	83.71%	82.34%	93.05%	96.07%	91.67%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	283.53	283.01	271.59	276.74	275.91	266.41	256.04	7.04%
YoY %	0.18%	4.20%	-1.86%	0.30%	3.57%	4.05%	-	-
Horiz. %	110.74%	110.53%	106.07%	108.08%	107.76%	104.05%	100.00%	-
EPS	12.12	13.00	12.78	13.93	13.54	12.92	14.06	-9.43%
YoY %	-6.77%	1.72%	-8.26%	2.88%	4.80%	-8.11%	-	-
Horiz. %	86.20%	92.46%	90.90%	99.08%	96.30%	91.89%	100.00%	-
DPS	7.10	7.00	12.48	8.13	8.70	10.40	14.04	-36.55%
YoY %	1.43%	-43.91%	53.51%	-6.55%	-16.35%	-25.93%	-	-
Horiz. %	50.57%	49.86%	88.89%	57.91%	61.97%	74.07%	100.00%	-
NAPS	1.44	1.42	1.42	1.37	1.29	1.27	1.27	8.74%
YoY %	1.41%	0.00%	3.65%	6.20%	1.57%	0.00%	-	-
Horiz. %	113.39%	111.81%	111.81%	107.87%	101.57%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,036,874
RPS	66.68	65.74	62.26	63.21	62.92	62.73	58.30	9.37%
YoY %	1.43%	5.59%	-1.50%	0.46%	0.30%	7.60%	-	-
Horiz. %	114.37%	112.76%	106.79%	108.42%	107.92%	107.60%	100.00%	-
EPS	2.85	3.02	2.93	3.18	3.09	3.00	3.16	-6.65%
YoY %	-5.63%	3.07%	-7.86%	2.91%	3.00%	-5.06%	-	-
Horiz. %	90.19%	95.57%	92.72%	100.63%	97.78%	94.94%	100.00%	-
DPS	1.67	1.63	2.86	1.86	1.98	2.45	3.20	-35.20%
YoY %	2.45%	-43.01%	53.76%	-6.06%	-19.18%	-23.44%	-	-
Horiz. %	52.19%	50.94%	89.38%	58.13%	61.87%	76.56%	100.00%	-
NAPS	0.3386	0.3298	0.3256	0.3129	0.2942	0.299	0.2892	11.09%
YoY %	2.67%	1.29%	4.06%	6.36%	-1.61%	3.39%	-	-
Horiz. %	117.08%	114.04%	112.59%	108.20%	101.73%	103.39%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	4.23	4.27	4.22	4.20	4.22	4.26	3.70	-
P/RPS	1.49	1.51	1.55	1.52	1.53	1.60	1.45	1.83%
YoY %	-1.32%	-2.58%	1.97%	-0.65%	-4.38%	10.34%	-	-
Horiz. %	102.76%	104.14%	106.90%	104.83%	105.52%	110.34%	100.00%	-
P/EPS	34.90	32.85	33.02	30.14	31.17	33.49	26.66	19.68%
YoY %	6.24%	-0.51%	9.56%	-3.30%	-6.93%	25.62%	-	-
Horiz. %	130.91%	123.22%	123.86%	113.05%	116.92%	125.62%	100.00%	-
EY	2.87	3.04	3.03	3.32	3.21	2.99	3.75	-16.34%
YoY %	-5.59%	0.33%	-8.73%	3.43%	7.36%	-20.27%	-	-
Horiz. %	76.53%	81.07%	80.80%	88.53%	85.60%	79.73%	100.00%	-
DY	1.68	1.64	2.96	1.94	2.06	2.44	3.79	-41.89%
YoY %	2.44%	-44.59%	52.58%	-5.83%	-15.57%	-35.62%	-	-
Horiz. %	44.33%	43.27%	78.10%	51.19%	54.35%	64.38%	100.00%	-
P/NAPS	2.94	3.01	2.97	3.07	3.27	3.35	2.91	0.68%
YoY %	-2.33%	1.35%	-3.26%	-6.12%	-2.39%	15.12%	-	-
Horiz. %	101.03%	103.44%	102.06%	105.50%	112.37%	115.12%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	19/05/16	29/02/16	26/11/15	27/08/15	28/05/15	27/02/15	-
Price	4.30	4.23	4.36	4.24	4.20	4.22	4.00	-
P/RPS	1.52	1.49	1.61	1.53	1.52	1.58	1.56	-1.71%
YoY %	2.01%	-7.45%	5.23%	0.66%	-3.80%	1.28%	-	-
Horiz. %	97.44%	95.51%	103.21%	98.08%	97.44%	101.28%	100.00%	-
P/EPS	35.48	32.54	34.12	30.43	31.02	33.18	28.83	14.85%
YoY %	9.04%	-4.63%	12.13%	-1.90%	-6.51%	15.09%	-	-
Horiz. %	123.07%	112.87%	118.35%	105.55%	107.60%	115.09%	100.00%	-
EY	2.82	3.07	2.93	3.29	3.22	3.01	3.47	-12.92%
YoY %	-8.14%	4.78%	-10.94%	2.17%	6.98%	-13.26%	-	-
Horiz. %	81.27%	88.47%	84.44%	94.81%	92.80%	86.74%	100.00%	-
DY	1.65	1.65	2.86	1.92	2.07	2.46	3.51	-39.57%
YoY %	0.00%	-42.31%	48.96%	-7.25%	-15.85%	-29.91%	-	-
Horiz. %	47.01%	47.01%	81.48%	54.70%	58.97%	70.09%	100.00%	-
P/NAPS	2.99	2.98	3.07	3.09	3.26	3.32	3.15	-3.41%
YoY %	0.34%	-2.93%	-0.65%	-5.21%	-1.81%	5.40%	-	-
Horiz. %	94.92%	94.60%	97.46%	98.10%	103.49%	105.40%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

290

MPI

MALAYSIAN PACIFIC INDUSTRIES

273

PTRANS

PERAK TRANSIT BERHAD

252

GENTING

GENTING BHD

130

DSONIC

DATASONIC GROUP BERHAD

110

DUFU

DUFU TECHNOLOGY CORP. BHD

106

YTLPOWR

YTL POWER INTERNATIONAL BHD

103

MAYBANK

MALAYAN BANKING BHD

100

MAHSING

MAH SING GROUP BHD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More