[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

29-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 22.75%

YoY- -7.27%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	2,276,109	1,509,070	743,946	2,818,466	2,145,998	1,424,159	709,887	116.97%
YoY %	50.83%	102.85%	-73.60%	31.34%	50.69%	100.62%	-	-
Horiz. %	320.63%	212.58%	104.80%	397.03%	302.30%	200.62%	100.00%	-
PBT	144,880	97,507	51,021	203,500	161,512	106,050	50,046	102.73%
YoY %	48.58%	91.11%	-74.93%	26.00%	52.30%	111.91%	-	-
Horiz. %	289.49%	194.83%	101.95%	406.63%	322.73%	211.91%	100.00%	-
Tax	-42,511	-29,417	-14,398	-61,050	-45,972	-30,971	-13,666	112.65%
YoY %	-44.51%	-104.31%	76.42%	-32.80%	-48.44%	-126.63%	-	-
Horiz. %	311.07%	215.26%	105.36%	446.73%	336.40%	226.63%	100.00%	-
NP	102,369	68,090	36,623	142,450	115,540	75,079	36,380	98.93%
YoY %	50.34%	85.92%	-74.29%	23.29%	53.89%	106.37%	-	-
Horiz. %	281.39%	187.16%	100.67%	391.56%	317.59%	206.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	97,004	64,507	34,173	132,628	108,045	69,888	33,894	101.19%
YoY %	50.38%	88.77%	-74.23%	22.75%	54.60%	106.20%	-	-
Horiz. %	286.20%	190.32%	100.82%	391.30%	318.77%	206.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.34%	30.17%	28.22%	30.00%	28.46%	29.20%	27.31%	-
YoY %	-2.75%	6.91%	-5.93%	5.41%	-2.53%	6.92%	-	-
Horiz. %	107.43%	110.47%	103.33%	109.85%	104.21%	106.92%	100.00%	-
Total Cost	2,173,740	1,440,980	707,323	2,676,016	2,030,458	1,349,080	673,507	117.92%
YoY %	50.85%	103.72%	-73.57%	31.79%	50.51%	100.31%	-	-
Horiz. %	322.75%	213.95%	105.02%	397.33%	301.48%	200.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,067,150	1,532,839	1,493,097	1,473,644	1,416,475	1,331,691	1,353,628	-14.62%
YoY %	-30.38%	2.66%	1.32%	4.04%	6.37%	-1.62%	-	-
Horiz. %	78.84%	113.24%	110.30%	108.87%	104.64%	98.38%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	13,552	37,788	18,400	129,514	63,069	44,905	27,712	-37.84%
YoY %	-64.14%	105.37%	-85.79%	105.35%	40.45%	62.04%	-	-
Horiz. %	48.90%	136.36%	66.40%	467.36%	227.59%	162.04%	100.00%	-
Div Payout %	13.97%	58.58%	53.85%	97.65%	58.37%	64.25%	81.76%	-
YoY %	-76.15%	8.78%	-44.85%	67.29%	-9.15%	-21.42%	-	-
Horiz. %	17.09%	71.65%	65.86%	119.43%	71.39%	78.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,067,150	1,532,839	1,493,097	1,473,644	1,416,475	1,331,691	1,353,628	-14.62%
YoY %	-30.38%	2.66%	1.32%	4.04%	6.37%	-1.62%	-	-
Horiz. %	78.84%	113.24%	110.30%	108.87%	104.64%	98.38%	100.00%	-
NOSH	1,067,150	1,064,471	1,051,476	1,037,777	1,033,923	1,032,319	1,065,849	0.08%
YoY %	0.25%	1.24%	1.32%	0.37%	0.16%	-3.15%	-	-
Horiz. %	100.12%	99.87%	98.65%	97.37%	97.00%	96.85%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	4.50%	4.51%	4.92%	5.05%	5.38%	5.27%	5.12%	-
YoY %	-0.22%	-8.33%	-2.57%	-6.13%	2.09%	2.93%	-	-
Horiz. %	87.89%	88.09%	96.09%	98.63%	105.08%	102.93%	100.00%	-
ROE	9.09%	4.21%	2.29%	9.00%	7.63%	5.25%	2.50%	-
YoY %	115.91%	83.84%	-74.56%	17.96%	45.33%	110.00%	-	-
Horiz. %	363.60%	168.40%	91.60%	360.00%	305.20%	210.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	213.29	141.77	70.75	271.59	207.56	137.96	66.60	116.80%
YoY %	50.45%	100.38%	-73.95%	30.85%	50.45%	107.15%	-	-
Horiz. %	320.26%	212.87%	106.23%	407.79%	311.65%	207.15%	100.00%	-
EPS	5.12	6.06	3.25	12.78	10.45	6.77	3.23	35.83%
YoY %	-15.51%	86.46%	-74.57%	22.30%	54.36%	109.60%	-	-
Horiz. %	158.51%	187.62%	100.62%	395.67%	323.53%	209.60%	100.00%	-
DPS	1.27	3.55	1.75	12.48	6.10	4.35	2.60	-37.89%
YoY %	-64.23%	102.86%	-85.98%	104.59%	40.23%	67.31%	-	-
Horiz. %	48.85%	136.54%	67.31%	480.00%	234.62%	167.31%	100.00%	-
NAPS	1.00	1.44	1.42	1.42	1.37	1.29	1.27	-14.69%
YoY %	-30.56%	1.41%	0.00%	3.65%	6.20%	1.57%	-	-
Horiz. %	78.74%	113.39%	111.81%	111.81%	107.87%	101.57%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,055,064
RPS	52.12	34.56	17.04	64.54	49.14	32.61	16.26	116.93%
YoY %	50.81%	102.82%	-73.60%	31.34%	50.69%	100.55%	-	-
Horiz. %	320.54%	212.55%	104.80%	396.92%	302.21%	200.55%	100.00%	-
EPS	2.22	1.48	0.78	3.04	2.47	1.60	0.78	100.45%
YoY %	50.00%	89.74%	-74.34%	23.08%	54.37%	105.13%	-	-
Horiz. %	284.62%	189.74%	100.00%	389.74%	316.67%	205.13%	100.00%	-
DPS	0.31	0.87	0.42	2.97	1.44	1.03	0.63	-37.59%
YoY %	-64.37%	107.14%	-85.86%	106.25%	39.81%	63.49%	-	-
Horiz. %	49.21%	138.10%	66.67%	471.43%	228.57%	163.49%	100.00%	-
NAPS	0.2444	0.351	0.3419	0.3375	0.3244	0.305	0.31	-14.62%
YoY %	-30.37%	2.66%	1.30%	4.04%	6.36%	-1.61%	-	-
Horiz. %	78.84%	113.23%	110.29%	108.87%	104.65%	98.39%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.23	4.23	4.27	4.22	4.20	4.22	4.26	-
P/RPS	1.98	2.98	6.04	1.55	2.02	3.06	6.40	-54.15%
YoY %	-33.56%	-50.66%	289.68%	-23.27%	-33.99%	-52.19%	-	-
Horiz. %	30.94%	46.56%	94.38%	24.22%	31.56%	47.81%	100.00%	-
P/EPS	46.53	69.80	131.38	33.02	40.19	62.33	133.96	-50.49%
YoY %	-33.34%	-46.87%	297.88%	-17.84%	-35.52%	-53.47%	-	-
Horiz. %	34.73%	52.11%	98.07%	24.65%	30.00%	46.53%	100.00%	-
EY	2.15	1.43	0.76	3.03	2.49	1.60	0.75	101.41%
YoY %	50.35%	88.16%	-74.92%	21.69%	55.63%	113.33%	-	-
Horiz. %	286.67%	190.67%	101.33%	404.00%	332.00%	213.33%	100.00%	-
DY	0.30	0.84	0.41	2.96	1.45	1.03	0.61	-37.61%
YoY %	-64.29%	104.88%	-86.15%	104.14%	40.78%	68.85%	-	-
Horiz. %	49.18%	137.70%	67.21%	485.25%	237.70%	168.85%	100.00%	-
P/NAPS	4.23	2.94	3.01	2.97	3.07	3.27	3.35	16.77%
YoY %	43.88%	-2.33%	1.35%	-3.26%	-6.12%	-2.39%	-	-
Horiz. %	126.27%	87.76%	89.85%	88.66%	91.64%	97.61%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/16	29/08/16	19/05/16	29/02/16	26/11/15	27/08/15	28/05/15	-
Price	4.20	4.30	4.23	4.36	4.24	4.20	4.22	-
P/RPS	1.97	3.03	5.98	1.61	2.04	3.04	6.34	-54.02%
YoY %	-34.98%	-49.33%	271.43%	-21.08%	-32.89%	-52.05%	-	-
Horiz. %	31.07%	47.79%	94.32%	25.39%	32.18%	47.95%	100.00%	-
P/EPS	46.20	70.96	130.15	34.12	40.57	62.04	132.70	-50.41%
YoY %	-34.89%	-45.48%	281.45%	-15.90%	-34.61%	-53.25%	-	-
Horiz. %	34.82%	53.47%	98.08%	25.71%	30.57%	46.75%	100.00%	-
EY	2.16	1.41	0.77	2.93	2.46	1.61	0.75	102.03%
YoY %	53.19%	83.12%	-73.72%	19.11%	52.80%	114.67%	-	-
Horiz. %	288.00%	188.00%	102.67%	390.67%	328.00%	214.67%	100.00%	-
DY	0.30	0.83	0.41	2.86	1.44	1.04	0.62	-38.28%
YoY %	-63.86%	102.44%	-85.66%	98.61%	38.46%	67.74%	-	-
Horiz. %	48.39%	133.87%	66.13%	461.29%	232.26%	167.74%	100.00%	-
P/NAPS	4.20	2.99	2.98	3.07	3.09	3.26	3.32	16.91%
YoY %	40.47%	0.34%	-2.93%	-0.65%	-5.21%	-1.81%	-	-
Horiz. %	126.51%	90.06%	89.76%	92.47%	93.07%	98.19%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos