[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 84.04%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 822,883 3,179,998 2,390,137 1,586,934 793,909 2,969,603 2,276,109 -49.28%
PBT 60,886 233,326 147,592 100,172 54,229 220,697 144,880 -43.92%
Tax -15,400 -60,030 -42,995 -28,664 -14,173 -57,064 -42,511 -49.21%
NP 45,486 173,296 104,597 71,508 40,056 163,633 102,369 -41.79%
-
NP to SH 42,482 165,554 100,991 70,436 38,272 153,617 97,004 -42.35%
-
Tax Rate 25.29% 25.73% 29.13% 28.61% 26.14% 25.86% 29.34% -
Total Cost 777,397 3,006,702 2,285,540 1,515,426 753,853 2,805,970 2,173,740 -49.64%
-
Net Worth 1,755,256 1,751,565 752,075 1,681,727 1,668,266 403,229 1,067,150 39.38%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 21,940 77,944 26,611 43,681 23,988 17,872 13,552 37.91%
Div Payout % 51.65% 47.08% 26.35% 62.02% 62.68% 11.63% 13.97% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,755,256 1,751,565 752,075 1,681,727 1,668,266 403,229 1,067,150 39.38%
NOSH 4,281,834 4,281,413 4,280,627 1,092,031 1,090,370 1,089,810 1,067,150 152.71%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.53% 5.45% 4.38% 4.51% 5.05% 5.51% 4.50% -
ROE 2.42% 9.45% 13.43% 4.19% 2.29% 38.10% 9.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.75 72.62 123.94 145.32 72.81 272.49 213.29 -80.25%
EPS 0.96 3.78 5.24 6.45 3.51 3.53 5.12 -67.27%
DPS 0.50 1.78 1.38 4.00 2.20 1.64 1.27 -46.31%
NAPS 0.40 0.40 0.39 1.54 1.53 0.37 1.00 -45.74%
Adjusted Per Share Value based on latest NOSH - 1,094,013
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.18 70.25 52.80 35.06 17.54 65.60 50.28 -49.27%
EPS 0.94 3.66 2.23 1.56 0.85 3.39 2.14 -42.24%
DPS 0.48 1.72 0.59 0.96 0.53 0.39 0.30 36.83%
NAPS 0.3878 0.3869 0.1661 0.3715 0.3685 0.0891 0.2358 39.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.89 0.97 1.04 4.22 4.05 4.18 4.23 -
P/RPS 4.75 1.34 0.84 2.90 5.67 1.53 1.98 79.30%
P/EPS 91.93 25.66 19.86 65.43 115.38 29.65 46.53 57.51%
EY 1.09 3.90 5.04 1.53 0.87 3.37 2.15 -36.44%
DY 0.56 1.84 1.33 0.95 0.14 0.39 0.30 51.66%
P/NAPS 2.23 2.43 2.67 2.74 4.05 11.30 4.23 -34.76%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 -
Price 0.94 0.925 1.02 4.20 4.17 4.07 4.20 -
P/RPS 5.01 1.27 0.82 2.89 5.83 1.49 1.97 86.42%
P/EPS 97.10 24.47 19.48 65.12 118.80 28.87 46.20 64.15%
EY 1.03 4.09 5.13 1.54 0.84 3.46 2.16 -38.99%
DY 0.53 1.92 1.35 0.95 0.13 0.40 0.30 46.19%
P/NAPS 2.35 2.31 2.62 2.73 4.17 11.00 4.20 -32.12%

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