[KPJ] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 3.06%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,969,603 3,034,812 3,018,140 2,975,784 2,818,466 2,861,330 2,848,318 2.80%
PBT 220,697 193,173 195,014 204,084 203,500 215,349 212,100 2.67%
Tax -57,064 -56,681 -58,834 -57,592 -61,050 -61,296 -61,942 -5.29%
NP 163,633 136,492 136,180 146,492 142,450 154,053 150,158 5.86%
-
NP to SH 153,617 129,338 129,014 136,692 132,628 144,060 139,776 6.46%
-
Tax Rate 25.86% 29.34% 30.17% 28.22% 30.00% 28.46% 29.20% -
Total Cost 2,805,970 2,898,320 2,881,960 2,829,292 2,676,016 2,707,277 2,698,160 2.63%
-
Net Worth 403,229 1,067,150 1,532,839 1,493,097 1,473,644 1,416,475 1,331,691 -54.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,872 18,070 75,577 73,603 129,514 84,092 89,811 -65.74%
Div Payout % 11.63% 13.97% 58.58% 53.85% 97.65% 58.37% 64.25% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 403,229 1,067,150 1,532,839 1,493,097 1,473,644 1,416,475 1,331,691 -54.74%
NOSH 1,089,810 1,067,150 1,064,471 1,051,476 1,037,777 1,033,923 1,032,319 3.66%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.51% 4.50% 4.51% 4.92% 5.05% 5.38% 5.27% -
ROE 38.10% 12.12% 8.42% 9.15% 9.00% 10.17% 10.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 272.49 284.38 283.53 283.01 271.59 276.74 275.91 -0.82%
EPS 3.53 6.83 12.12 13.00 12.78 13.93 13.54 -59.02%
DPS 1.64 1.69 7.10 7.00 12.48 8.13 8.70 -66.95%
NAPS 0.37 1.00 1.44 1.42 1.42 1.37 1.29 -56.34%
Adjusted Per Share Value based on latest NOSH - 1,051,476
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.00 69.50 69.12 68.15 64.54 65.52 65.23 2.79%
EPS 3.52 2.96 2.95 3.13 3.04 3.30 3.20 6.52%
DPS 0.41 0.41 1.73 1.69 2.97 1.93 2.06 -65.74%
NAPS 0.0923 0.2444 0.351 0.3419 0.3375 0.3244 0.305 -54.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.18 4.23 4.23 4.27 4.22 4.20 4.22 -
P/RPS 1.53 1.49 1.49 1.51 1.55 1.52 1.53 0.00%
P/EPS 29.65 34.90 34.90 32.85 33.02 30.14 31.17 -3.26%
EY 3.37 2.87 2.87 3.04 3.03 3.32 3.21 3.28%
DY 0.39 0.40 1.68 1.64 2.96 1.94 2.06 -66.86%
P/NAPS 11.30 4.23 2.94 3.01 2.97 3.07 3.27 127.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 30/11/16 29/08/16 19/05/16 29/02/16 26/11/15 27/08/15 -
Price 4.07 4.20 4.30 4.23 4.36 4.24 4.20 -
P/RPS 1.49 1.48 1.52 1.49 1.61 1.53 1.52 -1.31%
P/EPS 28.87 34.65 35.48 32.54 34.12 30.43 31.02 -4.65%
EY 3.46 2.89 2.82 3.07 2.93 3.29 3.22 4.88%
DY 0.40 0.40 1.65 1.65 2.86 1.92 2.07 -66.40%
P/NAPS 11.00 4.20 2.99 2.98 3.07 3.09 3.26 124.13%

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