[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -74.23%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,969,603 2,276,109 1,509,070 743,946 2,818,466 2,145,998 1,424,159 62.85%
PBT 220,697 144,880 97,507 51,021 203,500 161,512 106,050 62.63%
Tax -57,064 -42,511 -29,417 -14,398 -61,050 -45,972 -30,971 50.01%
NP 163,633 102,369 68,090 36,623 142,450 115,540 75,079 67.70%
-
NP to SH 153,617 97,004 64,507 34,173 132,628 108,045 69,888 68.65%
-
Tax Rate 25.86% 29.34% 30.17% 28.22% 30.00% 28.46% 29.20% -
Total Cost 2,805,970 2,173,740 1,440,980 707,323 2,676,016 2,030,458 1,349,080 62.57%
-
Net Worth 403,229 1,067,150 1,532,839 1,493,097 1,473,644 1,416,475 1,331,691 -54.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,872 13,552 37,788 18,400 129,514 63,069 44,905 -45.74%
Div Payout % 11.63% 13.97% 58.58% 53.85% 97.65% 58.37% 64.25% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 403,229 1,067,150 1,532,839 1,493,097 1,473,644 1,416,475 1,331,691 -54.74%
NOSH 1,089,810 1,067,150 1,064,471 1,051,476 1,037,777 1,033,923 1,032,319 3.66%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.51% 4.50% 4.51% 4.92% 5.05% 5.38% 5.27% -
ROE 38.10% 9.09% 4.21% 2.29% 9.00% 7.63% 5.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 272.49 213.29 141.77 70.75 271.59 207.56 137.96 57.09%
EPS 3.53 5.12 6.06 3.25 12.78 10.45 6.77 -35.08%
DPS 1.64 1.27 3.55 1.75 12.48 6.10 4.35 -47.65%
NAPS 0.37 1.00 1.44 1.42 1.42 1.37 1.29 -56.34%
Adjusted Per Share Value based on latest NOSH - 1,051,476
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 65.60 50.28 33.34 16.43 62.26 47.41 31.46 62.85%
EPS 3.39 2.14 1.43 0.75 2.93 2.39 1.54 68.81%
DPS 0.39 0.30 0.83 0.41 2.86 1.39 0.99 -46.10%
NAPS 0.0891 0.2358 0.3386 0.3298 0.3256 0.3129 0.2942 -54.73%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.18 4.23 4.23 4.27 4.22 4.20 4.22 -
P/RPS 1.53 1.98 2.98 6.04 1.55 2.02 3.06 -36.87%
P/EPS 29.65 46.53 69.80 131.38 33.02 40.19 62.33 -38.92%
EY 3.37 2.15 1.43 0.76 3.03 2.49 1.60 63.94%
DY 0.39 0.30 0.84 0.41 2.96 1.45 1.03 -47.50%
P/NAPS 11.30 4.23 2.94 3.01 2.97 3.07 3.27 127.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 30/11/16 29/08/16 19/05/16 29/02/16 26/11/15 27/08/15 -
Price 4.07 4.20 4.30 4.23 4.36 4.24 4.20 -
P/RPS 1.49 1.97 3.03 5.98 1.61 2.04 3.04 -37.70%
P/EPS 28.87 46.20 70.96 130.15 34.12 40.57 62.04 -39.81%
EY 3.46 2.16 1.41 0.77 2.93 2.46 1.61 66.14%
DY 0.40 0.30 0.83 0.41 2.86 1.44 1.04 -46.95%
P/NAPS 11.00 4.20 2.99 2.98 3.07 3.09 3.26 124.13%

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