[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.97%
YoY- -2.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,697,932 1,132,749 545,051 2,096,097 1,585,489 1,054,911 525,621 118.36%
PBT 101,741 73,154 35,106 195,575 149,547 101,969 49,303 62.01%
Tax -25,408 -18,217 -8,580 -48,781 -35,376 -24,631 -11,451 70.03%
NP 76,333 54,937 26,526 146,794 114,171 77,338 37,852 59.55%
-
NP to SH 69,802 50,387 25,093 140,046 101,504 68,135 33,337 63.59%
-
Tax Rate 24.97% 24.90% 24.44% 24.94% 23.66% 24.16% 23.23% -
Total Cost 1,621,599 1,077,812 518,525 1,949,303 1,471,318 977,573 487,769 122.58%
-
Net Worth 591,041 590,703 1,000,210 1,000,105 1,045,409 1,017,112 986,912 -28.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 47,283 35,442 23,396 71,352 56,650 41,609 26,967 45.35%
Div Payout % 67.74% 70.34% 93.24% 50.95% 55.81% 61.07% 80.90% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 591,041 590,703 1,000,210 1,000,105 1,045,409 1,017,112 986,912 -28.92%
NOSH 591,041 590,703 584,918 584,857 584,027 577,905 573,786 1.99%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.50% 4.85% 4.87% 7.00% 7.20% 7.33% 7.20% -
ROE 11.81% 8.53% 2.51% 14.00% 9.71% 6.70% 3.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 287.28 191.76 93.18 358.39 271.48 182.54 91.61 114.09%
EPS 7.11 5.49 4.29 23.94 17.38 11.79 5.81 14.39%
DPS 8.00 6.00 4.00 12.20 9.70 7.20 4.70 42.51%
NAPS 1.00 1.00 1.71 1.71 1.79 1.76 1.72 -30.31%
Adjusted Per Share Value based on latest NOSH - 587,109
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.88 25.94 12.48 48.00 36.31 24.16 12.04 118.31%
EPS 1.60 1.15 0.57 3.21 2.32 1.56 0.76 64.18%
DPS 1.08 0.81 0.54 1.63 1.30 0.95 0.62 44.72%
NAPS 0.1353 0.1353 0.229 0.229 0.2394 0.2329 0.226 -28.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.15 6.85 5.94 5.74 6.10 5.87 5.15 -
P/RPS 2.14 3.57 6.37 1.60 2.25 3.22 5.62 -47.43%
P/EPS 52.07 80.30 138.46 23.97 35.10 49.79 88.64 -29.83%
EY 1.92 1.25 0.72 4.17 2.85 2.01 1.13 42.34%
DY 1.30 0.88 0.67 2.13 1.59 1.23 0.91 26.81%
P/NAPS 6.15 6.85 3.47 3.36 3.41 3.34 2.99 61.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 22/05/13 28/02/13 29/11/12 16/08/12 31/05/12 -
Price 6.12 6.43 6.55 5.83 5.80 6.27 5.88 -
P/RPS 2.13 3.35 7.03 1.63 2.14 3.43 6.42 -52.04%
P/EPS 51.82 75.38 152.68 24.35 33.37 53.18 101.20 -35.96%
EY 1.93 1.33 0.65 4.11 3.00 1.88 0.99 55.99%
DY 1.31 0.93 0.61 2.09 1.67 1.15 0.80 38.88%
P/NAPS 6.12 6.43 3.83 3.41 3.24 3.56 3.42 47.34%

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