[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.8%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 602,742 2,331,648 1,697,932 1,132,749 545,051 2,096,097 1,585,489 -47.55%
PBT 45,478 159,557 101,741 73,154 35,106 195,575 149,547 -54.81%
Tax -13,137 -49,192 -25,408 -18,217 -8,580 -48,781 -35,376 -48.36%
NP 32,341 110,365 76,333 54,937 26,526 146,794 114,171 -56.90%
-
NP to SH 30,221 103,114 69,802 50,387 25,093 140,046 101,504 -55.44%
-
Tax Rate 28.89% 30.83% 24.97% 24.90% 24.44% 24.94% 23.66% -
Total Cost 570,401 2,221,283 1,621,599 1,077,812 518,525 1,949,303 1,471,318 -46.86%
-
Net Worth 1,243,789 659,790 591,041 590,703 1,000,210 1,000,105 1,045,409 12.29%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 59,440 47,283 35,442 23,396 71,352 56,650 -
Div Payout % - 57.65% 67.74% 70.34% 93.24% 50.95% 55.81% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,243,789 659,790 591,041 590,703 1,000,210 1,000,105 1,045,409 12.29%
NOSH 1,027,925 594,405 591,041 590,703 584,918 584,857 584,027 45.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.37% 4.73% 4.50% 4.85% 4.87% 7.00% 7.20% -
ROE 2.43% 15.63% 11.81% 8.53% 2.51% 14.00% 9.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.64 392.27 287.28 191.76 93.18 358.39 271.48 -64.03%
EPS 2.94 10.50 7.11 5.49 4.29 23.94 17.38 -69.44%
DPS 0.00 10.00 8.00 6.00 4.00 12.20 9.70 -
NAPS 1.21 1.11 1.00 1.00 1.71 1.71 1.79 -22.99%
Adjusted Per Share Value based on latest NOSH - 596,556
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.32 51.51 37.51 25.02 12.04 46.31 35.03 -47.54%
EPS 0.67 2.28 1.54 1.11 0.55 3.09 2.24 -55.30%
DPS 0.00 1.31 1.04 0.78 0.52 1.58 1.25 -
NAPS 0.2748 0.1458 0.1306 0.1305 0.221 0.2209 0.2309 12.31%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.99 3.88 6.15 6.85 5.94 5.74 6.10 -
P/RPS 5.10 0.99 2.14 3.57 6.37 1.60 2.25 72.64%
P/EPS 101.70 22.37 52.07 80.30 138.46 23.97 35.10 103.37%
EY 0.98 4.47 1.92 1.25 0.72 4.17 2.85 -50.95%
DY 0.00 2.58 1.30 0.88 0.67 2.13 1.59 -
P/NAPS 2.47 3.50 6.15 6.85 3.47 3.36 3.41 -19.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 28/02/13 29/11/12 -
Price 3.33 3.37 6.12 6.43 6.55 5.83 5.80 -
P/RPS 5.68 0.86 2.13 3.35 7.03 1.63 2.14 91.81%
P/EPS 113.27 19.43 51.82 75.38 152.68 24.35 33.37 126.02%
EY 0.88 5.15 1.93 1.33 0.65 4.11 3.00 -55.88%
DY 0.00 2.97 1.31 0.93 0.61 2.09 1.67 -
P/NAPS 2.75 3.04 6.12 6.43 3.83 3.41 3.24 -10.36%

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