[KPJ] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.13%
YoY- -14.83%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 793,025 793,909 736,007 767,039 765,124 743,946 694,204 9.28%
PBT 45,543 54,229 66,017 48,513 46,086 51,021 43,698 2.79%
Tax -14,091 -14,173 -12,843 -14,234 -14,619 -14,398 -16,788 -11.02%
NP 31,452 40,056 53,174 34,279 31,467 36,623 26,910 10.96%
-
NP to SH 32,164 38,272 52,002 32,497 30,334 34,173 24,583 19.64%
-
Tax Rate 30.94% 26.14% 19.45% 29.34% 31.72% 28.22% 38.42% -
Total Cost 761,573 753,853 682,833 732,760 733,657 707,323 667,294 9.21%
-
Net Worth 1,684,780 1,668,266 419,797 1,072,508 1,554,482 1,493,097 1,498,191 8.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 19,692 23,988 4,311 4,075 19,431 18,400 16,247 13.69%
Div Payout % 61.22% 62.68% 8.29% 12.54% 64.06% 53.85% 66.09% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,684,780 1,668,266 419,797 1,072,508 1,554,482 1,493,097 1,498,191 8.14%
NOSH 1,094,013 1,090,370 1,134,586 1,072,508 1,079,501 1,051,476 1,055,064 2.44%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.97% 5.05% 7.22% 4.47% 4.11% 4.92% 3.88% -
ROE 1.91% 2.29% 12.39% 3.03% 1.95% 2.29% 1.64% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 72.49 72.81 64.87 71.52 70.88 70.75 65.80 6.67%
EPS 2.94 3.51 1.17 1.71 2.81 3.25 2.33 16.78%
DPS 1.80 2.20 0.38 0.38 1.80 1.75 1.54 10.97%
NAPS 1.54 1.53 0.37 1.00 1.44 1.42 1.42 5.56%
Adjusted Per Share Value based on latest NOSH - 1,072,508
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.16 18.18 16.85 17.57 17.52 17.04 15.90 9.27%
EPS 0.74 0.88 1.19 0.74 0.69 0.78 0.56 20.43%
DPS 0.45 0.55 0.10 0.09 0.44 0.42 0.37 13.95%
NAPS 0.3858 0.382 0.0961 0.2456 0.356 0.3419 0.3431 8.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.22 4.05 4.18 4.23 4.23 4.27 4.22 -
P/RPS 5.82 5.67 6.44 5.91 5.97 6.04 6.41 -6.23%
P/EPS 143.54 115.38 91.20 139.60 150.53 131.38 181.12 -14.37%
EY 0.70 0.87 1.10 0.72 0.66 0.76 0.55 17.45%
DY 0.43 0.14 0.09 0.09 0.43 0.41 0.36 12.58%
P/NAPS 2.74 4.05 11.30 4.23 2.94 3.01 2.97 -5.23%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 26/05/17 21/02/17 30/11/16 29/08/16 19/05/16 29/02/16 -
Price 4.20 4.17 4.07 4.20 4.30 4.23 4.36 -
P/RPS 5.79 5.83 6.27 5.87 6.07 5.98 6.63 -8.64%
P/EPS 142.86 118.80 88.80 138.61 153.02 130.15 187.12 -16.48%
EY 0.70 0.84 1.13 0.72 0.65 0.77 0.53 20.39%
DY 0.43 0.13 0.09 0.09 0.42 0.41 0.35 14.72%
P/NAPS 2.73 4.17 11.00 4.20 2.99 2.98 3.07 -7.53%

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