[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.72%
YoY- -26.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,922,643 1,265,565 602,742 2,331,648 1,697,932 1,132,749 545,051 131.54%
PBT 147,090 95,673 45,478 159,557 101,741 73,154 35,106 159.67%
Tax -43,180 -27,804 -13,137 -49,192 -25,408 -18,217 -8,580 193.38%
NP 103,910 67,869 32,341 110,365 76,333 54,937 26,526 148.29%
-
NP to SH 93,090 63,964 30,221 103,114 69,802 50,387 25,093 139.45%
-
Tax Rate 29.36% 29.06% 28.89% 30.83% 24.97% 24.90% 24.44% -
Total Cost 1,818,733 1,197,696 570,401 2,221,283 1,621,599 1,077,812 518,525 130.67%
-
Net Worth 1,222,705 1,242,318 1,243,789 659,790 591,041 590,703 1,000,210 14.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 29,797 14,887 - 59,440 47,283 35,442 23,396 17.47%
Div Payout % 32.01% 23.27% - 57.65% 67.74% 70.34% 93.24% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,222,705 1,242,318 1,243,789 659,790 591,041 590,703 1,000,210 14.31%
NOSH 1,027,483 1,026,709 1,027,925 594,405 591,041 590,703 584,918 45.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.40% 5.36% 5.37% 4.73% 4.50% 4.85% 4.87% -
ROE 7.61% 5.15% 2.43% 15.63% 11.81% 8.53% 2.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 187.12 123.26 58.64 392.27 287.28 191.76 93.18 59.10%
EPS 9.06 6.23 2.94 10.50 7.11 5.49 4.29 64.53%
DPS 2.90 1.45 0.00 10.00 8.00 6.00 4.00 -19.28%
NAPS 1.19 1.21 1.21 1.11 1.00 1.00 1.71 -21.45%
Adjusted Per Share Value based on latest NOSH - 601,709
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.47 27.96 13.32 51.51 37.51 25.02 12.04 131.54%
EPS 2.06 1.41 0.67 2.28 1.54 1.11 0.55 140.98%
DPS 0.66 0.33 0.00 1.31 1.04 0.78 0.52 17.20%
NAPS 0.2701 0.2744 0.2748 0.1458 0.1306 0.1305 0.221 14.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.88 3.38 2.99 3.88 6.15 6.85 5.94 -
P/RPS 2.07 2.74 5.10 0.99 2.14 3.57 6.37 -52.70%
P/EPS 42.83 54.25 101.70 22.37 52.07 80.30 138.46 -54.22%
EY 2.34 1.84 0.98 4.47 1.92 1.25 0.72 119.25%
DY 0.75 0.43 0.00 2.58 1.30 0.88 0.67 7.80%
P/NAPS 3.26 2.79 2.47 3.50 6.15 6.85 3.47 -4.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 -
Price 3.85 3.77 3.33 3.37 6.12 6.43 6.55 -
P/RPS 2.06 3.06 5.68 0.86 2.13 3.35 7.03 -55.84%
P/EPS 42.49 60.51 113.27 19.43 51.82 75.38 152.68 -57.34%
EY 2.35 1.65 0.88 5.15 1.93 1.33 0.65 135.37%
DY 0.75 0.38 0.00 2.97 1.31 0.93 0.61 14.75%
P/NAPS 3.24 3.12 2.75 3.04 6.12 6.43 3.83 -10.54%

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