[KPJ] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 10.79%
YoY- -26.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,563,524 2,531,130 2,410,968 2,331,648 2,263,909 2,265,498 2,180,204 11.39%
PBT 196,120 191,346 181,912 159,557 135,654 146,308 140,424 24.92%
Tax -57,573 -55,608 -52,548 -49,192 -33,877 -36,434 -34,320 41.13%
NP 138,546 135,738 129,364 110,365 101,777 109,874 106,104 19.44%
-
NP to SH 124,120 127,928 120,884 103,114 93,069 100,774 100,372 15.19%
-
Tax Rate 29.36% 29.06% 28.89% 30.83% 24.97% 24.90% 24.44% -
Total Cost 2,424,977 2,395,392 2,281,604 2,221,283 2,162,132 2,155,624 2,074,100 10.97%
-
Net Worth 1,222,705 1,242,318 1,243,789 659,790 591,041 590,703 1,000,210 14.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 39,729 29,774 - 59,440 63,044 70,884 93,586 -43.48%
Div Payout % 32.01% 23.27% - 57.65% 67.74% 70.34% 93.24% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,222,705 1,242,318 1,243,789 659,790 591,041 590,703 1,000,210 14.31%
NOSH 1,027,483 1,026,709 1,027,925 594,405 591,041 590,703 584,918 45.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.40% 5.36% 5.37% 4.73% 4.50% 4.85% 4.87% -
ROE 10.15% 10.30% 9.72% 15.63% 15.75% 17.06% 10.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 249.50 246.53 234.55 392.27 383.04 383.53 372.74 -23.46%
EPS 12.08 12.46 11.76 10.50 9.48 10.98 17.16 -20.84%
DPS 3.87 2.90 0.00 10.00 10.67 12.00 16.00 -61.14%
NAPS 1.19 1.21 1.21 1.11 1.00 1.00 1.71 -21.45%
Adjusted Per Share Value based on latest NOSH - 601,709
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.63 55.92 53.26 51.51 50.01 50.05 48.16 11.39%
EPS 2.74 2.83 2.67 2.28 2.06 2.23 2.22 15.04%
DPS 0.88 0.66 0.00 1.31 1.39 1.57 2.07 -43.43%
NAPS 0.2701 0.2744 0.2748 0.1458 0.1306 0.1305 0.221 14.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.88 3.38 2.99 3.88 6.15 6.85 5.94 -
P/RPS 1.56 1.37 1.27 0.99 1.61 1.79 1.59 -1.26%
P/EPS 32.12 27.13 25.43 22.37 39.06 40.15 34.62 -4.86%
EY 3.11 3.69 3.93 4.47 2.56 2.49 2.89 5.00%
DY 1.00 0.86 0.00 2.58 1.73 1.75 2.69 -48.26%
P/NAPS 3.26 2.79 2.47 3.50 6.15 6.85 3.47 -4.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 -
Price 3.85 3.77 3.33 3.37 6.12 6.43 6.55 -
P/RPS 1.54 1.53 1.42 0.86 1.60 1.68 1.76 -8.50%
P/EPS 31.87 30.26 28.32 19.43 38.87 37.69 38.17 -11.32%
EY 3.14 3.31 3.53 5.15 2.57 2.65 2.62 12.81%
DY 1.00 0.77 0.00 2.97 1.74 1.87 2.44 -44.79%
P/NAPS 3.24 3.12 2.75 3.04 6.12 6.43 3.83 -10.54%

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