[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 88.77%

YoY- -7.7%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	793,909	2,969,603	2,276,109	1,509,070	743,946	2,818,466	2,145,998	-48.43%
YoY %	-73.27%	30.47%	50.83%	102.85%	-73.60%	31.34%	-	-
Horiz. %	36.99%	138.38%	106.06%	70.32%	34.67%	131.34%	100.00%	-
PBT	54,229	220,697	144,880	97,507	51,021	203,500	161,512	-51.66%
YoY %	-75.43%	52.33%	48.58%	91.11%	-74.93%	26.00%	-	-
Horiz. %	33.58%	136.64%	89.70%	60.37%	31.59%	126.00%	100.00%	-
Tax	-14,173	-57,064	-42,511	-29,417	-14,398	-61,050	-45,972	-54.33%
YoY %	75.16%	-34.23%	-44.51%	-104.31%	76.42%	-32.80%	-	-
Horiz. %	30.83%	124.13%	92.47%	63.99%	31.32%	132.80%	100.00%	-
NP	40,056	163,633	102,369	68,090	36,623	142,450	115,540	-50.61%
YoY %	-75.52%	59.85%	50.34%	85.92%	-74.29%	23.29%	-	-
Horiz. %	34.67%	141.62%	88.60%	58.93%	31.70%	123.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,272	153,617	97,004	64,507	34,173	132,628	108,045	-49.90%
YoY %	-75.09%	58.36%	50.38%	88.77%	-74.23%	22.75%	-	-
Horiz. %	35.42%	142.18%	89.78%	59.70%	31.63%	122.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.14%	25.86%	29.34%	30.17%	28.22%	30.00%	28.46%	-
YoY %	1.08%	-11.86%	-2.75%	6.91%	-5.93%	5.41%	-	-
Horiz. %	91.85%	90.86%	103.09%	106.01%	99.16%	105.41%	100.00%	-
Total Cost	753,853	2,805,970	2,173,740	1,440,980	707,323	2,676,016	2,030,458	-48.31%
YoY %	-73.13%	29.08%	50.85%	103.72%	-73.57%	31.79%	-	-
Horiz. %	37.13%	138.19%	107.06%	70.97%	34.84%	131.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,668,266	403,229	1,067,150	1,532,839	1,493,097	1,473,644	1,416,475	11.51%
YoY %	313.73%	-62.21%	-30.38%	2.66%	1.32%	4.04%	-	-
Horiz. %	117.78%	28.47%	75.34%	108.22%	105.41%	104.04%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	23,988	17,872	13,552	37,788	18,400	129,514	63,069	-47.47%
YoY %	34.22%	31.88%	-64.14%	105.37%	-85.79%	105.35%	-	-
Horiz. %	38.03%	28.34%	21.49%	59.92%	29.17%	205.35%	100.00%	-
Div Payout %	62.68%	11.63%	13.97%	58.58%	53.85%	97.65%	58.37%	-
YoY %	438.95%	-16.75%	-76.15%	8.78%	-44.85%	67.29%	-	-
Horiz. %	107.38%	19.92%	23.93%	100.36%	92.26%	167.29%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,668,266	403,229	1,067,150	1,532,839	1,493,097	1,473,644	1,416,475	11.51%
YoY %	313.73%	-62.21%	-30.38%	2.66%	1.32%	4.04%	-	-
Horiz. %	117.78%	28.47%	75.34%	108.22%	105.41%	104.04%	100.00%	-
NOSH	1,090,370	1,089,810	1,067,150	1,064,471	1,051,476	1,037,777	1,033,923	3.60%
YoY %	0.05%	2.12%	0.25%	1.24%	1.32%	0.37%	-	-
Horiz. %	105.46%	105.41%	103.21%	102.95%	101.70%	100.37%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	5.05%	5.51%	4.50%	4.51%	4.92%	5.05%	5.38%	-
YoY %	-8.35%	22.44%	-0.22%	-8.33%	-2.57%	-6.13%	-	-
Horiz. %	93.87%	102.42%	83.64%	83.83%	91.45%	93.87%	100.00%	-
ROE	2.29%	38.10%	9.09%	4.21%	2.29%	9.00%	7.63%	-
YoY %	-93.99%	319.14%	115.91%	83.84%	-74.56%	17.96%	-	-
Horiz. %	30.01%	499.34%	119.13%	55.18%	30.01%	117.96%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	72.81	272.49	213.29	141.77	70.75	271.59	207.56	-50.22%
YoY %	-73.28%	27.76%	50.45%	100.38%	-73.95%	30.85%	-	-
Horiz. %	35.08%	131.28%	102.76%	68.30%	34.09%	130.85%	100.00%	-
EPS	3.51	3.53	5.12	6.06	3.25	12.78	10.45	-51.64%
YoY %	-0.57%	-31.05%	-15.51%	86.46%	-74.57%	22.30%	-	-
Horiz. %	33.59%	33.78%	49.00%	57.99%	31.10%	122.30%	100.00%	-
DPS	2.20	1.64	1.27	3.55	1.75	12.48	6.10	-49.30%
YoY %	34.15%	29.13%	-64.23%	102.86%	-85.98%	104.59%	-	-
Horiz. %	36.07%	26.89%	20.82%	58.20%	28.69%	204.59%	100.00%	-
NAPS	1.53	0.37	1.00	1.44	1.42	1.42	1.37	7.63%
YoY %	313.51%	-63.00%	-30.56%	1.41%	0.00%	3.65%	-	-
Horiz. %	111.68%	27.01%	72.99%	105.11%	103.65%	103.65%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,079,501
RPS	17.54	65.60	50.28	33.34	16.43	62.26	47.41	-48.43%
YoY %	-73.26%	30.47%	50.81%	102.92%	-73.61%	31.32%	-	-
Horiz. %	37.00%	138.37%	106.05%	70.32%	34.66%	131.32%	100.00%	-
EPS	0.85	3.39	2.14	1.43	0.75	2.93	2.39	-49.77%
YoY %	-74.93%	58.41%	49.65%	90.67%	-74.40%	22.59%	-	-
Horiz. %	35.56%	141.84%	89.54%	59.83%	31.38%	122.59%	100.00%	-
DPS	0.53	0.39	0.30	0.83	0.41	2.86	1.39	-47.38%
YoY %	35.90%	30.00%	-63.86%	102.44%	-85.66%	105.76%	-	-
Horiz. %	38.13%	28.06%	21.58%	59.71%	29.50%	205.76%	100.00%	-
NAPS	0.3685	0.0891	0.2358	0.3386	0.3298	0.3256	0.3129	11.50%
YoY %	313.58%	-62.21%	-30.36%	2.67%	1.29%	4.06%	-	-
Horiz. %	117.77%	28.48%	75.36%	108.21%	105.40%	104.06%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	4.05	4.18	4.23	4.23	4.27	4.22	4.20	-
P/RPS	5.67	1.53	1.98	2.98	6.04	1.55	2.02	98.86%
YoY %	270.59%	-22.73%	-33.56%	-50.66%	289.68%	-23.27%	-	-
Horiz. %	280.69%	75.74%	98.02%	147.52%	299.01%	76.73%	100.00%	-
P/EPS	115.38	29.65	46.53	69.80	131.38	33.02	40.19	101.86%
YoY %	289.14%	-36.28%	-33.34%	-46.87%	297.88%	-17.84%	-	-
Horiz. %	287.09%	73.77%	115.78%	173.68%	326.90%	82.16%	100.00%	-
EY	0.87	3.37	2.15	1.43	0.76	3.03	2.49	-50.36%
YoY %	-74.18%	56.74%	50.35%	88.16%	-74.92%	21.69%	-	-
Horiz. %	34.94%	135.34%	86.35%	57.43%	30.52%	121.69%	100.00%	-
DY	0.14	0.39	0.30	0.84	0.41	2.96	1.45	-78.92%
YoY %	-64.10%	30.00%	-64.29%	104.88%	-86.15%	104.14%	-	-
Horiz. %	9.66%	26.90%	20.69%	57.93%	28.28%	204.14%	100.00%	-
P/NAPS	4.05	11.30	4.23	2.94	3.01	2.97	3.07	20.26%
YoY %	-64.16%	167.14%	43.88%	-2.33%	1.35%	-3.26%	-	-
Horiz. %	131.92%	368.08%	137.79%	95.77%	98.05%	96.74%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/05/17	21/02/17	30/11/16	29/08/16	19/05/16	29/02/16	26/11/15	-
Price	4.17	4.07	4.20	4.30	4.23	4.36	4.24	-
P/RPS	5.83	1.49	1.97	3.03	5.98	1.61	2.04	101.25%
YoY %	291.28%	-24.37%	-34.98%	-49.33%	271.43%	-21.08%	-	-
Horiz. %	285.78%	73.04%	96.57%	148.53%	293.14%	78.92%	100.00%	-
P/EPS	118.80	28.87	46.20	70.96	130.15	34.12	40.57	104.54%
YoY %	311.50%	-37.51%	-34.89%	-45.48%	281.45%	-15.90%	-	-
Horiz. %	292.83%	71.16%	113.88%	174.91%	320.80%	84.10%	100.00%	-
EY	0.84	3.46	2.16	1.41	0.77	2.93	2.46	-51.11%
YoY %	-75.72%	60.19%	53.19%	83.12%	-73.72%	19.11%	-	-
Horiz. %	34.15%	140.65%	87.80%	57.32%	31.30%	119.11%	100.00%	-
DY	0.13	0.40	0.30	0.83	0.41	2.86	1.44	-79.84%
YoY %	-67.50%	33.33%	-63.86%	102.44%	-85.66%	98.61%	-	-
Horiz. %	9.03%	27.78%	20.83%	57.64%	28.47%	198.61%	100.00%	-
P/NAPS	4.17	11.00	4.20	2.99	2.98	3.07	3.09	22.09%
YoY %	-62.09%	161.90%	40.47%	0.34%	-2.93%	-0.65%	-	-
Horiz. %	134.95%	355.99%	135.92%	96.76%	96.44%	99.35%	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 - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:35:00

EMA 5

5 Mins

SELL

2024-05-23 16:05:00

EMA 5

5 Mins

BUY

2024-05-23 15:50:00

EMA 5

5 Mins

SELL

2024-05-23 12:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-23 12:10:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

INARI

INARI AMERTRON BERHAD

1000

YTL

YTL CORPORATION BHD

966

SNS

SNS NETWORK TECHNOLOGY BERHAD

926

OPENSYS

OPENSYS (M) BHD

842

YTLPOWR

YTL POWER INTERNATIONAL BHD

820

MPI

MALAYSIAN PACIFIC INDUSTRIES

812

PTRANS

PERAK TRANSIT BERHAD

812

HLIND

HONG LEONG INDUSTRIES BHD

810

TASCO

TASCO BERHAD

622

MYEG

MY E.G. SERVICES BHD

525

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

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