[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.3%
YoY- 12.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,818,466 2,145,998 1,424,159 709,887 2,639,136 1,922,643 1,265,565 70.28%
PBT 203,500 161,512 106,050 50,046 215,812 147,090 95,673 65.16%
Tax -61,050 -45,972 -30,971 -13,666 -68,566 -43,180 -27,804 68.69%
NP 142,450 115,540 75,079 36,380 147,246 103,910 67,869 63.70%
-
NP to SH 132,628 108,045 69,888 33,894 143,030 93,090 63,964 62.38%
-
Tax Rate 30.00% 28.46% 29.20% 27.31% 31.77% 29.36% 29.06% -
Total Cost 2,676,016 2,030,458 1,349,080 673,507 2,491,890 1,818,733 1,197,696 70.65%
-
Net Worth 1,473,644 1,416,475 1,331,691 1,353,628 1,309,055 1,222,705 1,242,318 12.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 129,514 63,069 44,905 27,712 144,717 29,797 14,887 321.33%
Div Payout % 97.65% 58.37% 64.25% 81.76% 101.18% 32.01% 23.27% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,473,644 1,416,475 1,331,691 1,353,628 1,309,055 1,222,705 1,242,318 12.02%
NOSH 1,037,777 1,033,923 1,032,319 1,065,849 1,030,752 1,027,483 1,026,709 0.71%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.05% 5.38% 5.27% 5.12% 5.58% 5.40% 5.36% -
ROE 9.00% 7.63% 5.25% 2.50% 10.93% 7.61% 5.15% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 271.59 207.56 137.96 66.60 256.04 187.12 123.26 69.08%
EPS 12.78 10.45 6.77 3.23 14.06 9.06 6.23 61.23%
DPS 12.48 6.10 4.35 2.60 14.04 2.90 1.45 318.33%
NAPS 1.42 1.37 1.29 1.27 1.27 1.19 1.21 11.22%
Adjusted Per Share Value based on latest NOSH - 1,065,849
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.54 49.14 32.61 16.26 60.44 44.03 28.98 70.28%
EPS 3.04 2.47 1.60 0.78 3.28 2.13 1.46 62.84%
DPS 2.97 1.44 1.03 0.63 3.31 0.68 0.34 322.47%
NAPS 0.3375 0.3244 0.305 0.31 0.2998 0.28 0.2845 12.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.22 4.20 4.22 4.26 3.70 3.88 3.38 -
P/RPS 1.55 2.02 3.06 6.40 1.45 2.07 2.74 -31.52%
P/EPS 33.02 40.19 62.33 133.96 26.66 42.83 54.25 -28.11%
EY 3.03 2.49 1.60 0.75 3.75 2.34 1.84 39.32%
DY 2.96 1.45 1.03 0.61 3.79 0.75 0.43 260.59%
P/NAPS 2.97 3.07 3.27 3.35 2.91 3.26 2.79 4.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 25/11/14 26/08/14 -
Price 4.36 4.24 4.20 4.22 4.00 3.85 3.77 -
P/RPS 1.61 2.04 3.04 6.34 1.56 2.06 3.06 -34.75%
P/EPS 34.12 40.57 62.04 132.70 28.83 42.49 60.51 -31.67%
EY 2.93 2.46 1.61 0.75 3.47 2.35 1.65 46.48%
DY 2.86 1.44 1.04 0.62 3.51 0.75 0.38 282.64%
P/NAPS 3.07 3.09 3.26 3.32 3.15 3.24 3.12 -1.06%

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