[KPJ] QoQ 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- -35.57%

YoY- -50.77%

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
Quarter Result
Revenue	767,039	765,124	743,946	694,204	721,839	714,272	709,887	5.28%
YoY %	0.25%	2.85%	7.17%	-3.83%	1.06%	0.62%	-	-
Horiz. %	108.05%	107.78%	104.80%	97.79%	101.68%	100.62%	100.00%	-
PBT	48,513	46,086	51,021	43,698	55,462	55,434	50,046	-2.04%
YoY %	5.27%	-9.67%	16.76%	-21.21%	0.05%	10.77%	-	-
Horiz. %	96.94%	92.09%	101.95%	87.32%	110.82%	110.77%	100.00%	-
Tax	-14,234	-14,619	-14,398	-16,788	-15,001	-16,735	-13,666	2.74%
YoY %	2.63%	-1.53%	14.24%	-11.91%	10.36%	-22.46%	-	-
Horiz. %	104.16%	106.97%	105.36%	122.85%	109.77%	122.46%	100.00%	-
NP	34,279	31,467	36,623	26,910	40,461	38,699	36,380	-3.87%
YoY %	8.94%	-14.08%	36.09%	-33.49%	4.55%	6.37%	-	-
Horiz. %	94.22%	86.50%	100.67%	73.97%	111.22%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,497	30,334	34,173	24,583	38,157	35,994	33,894	-2.75%
YoY %	7.13%	-11.23%	39.01%	-35.57%	6.01%	6.20%	-	-
Horiz. %	95.88%	89.50%	100.82%	72.53%	112.58%	106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.34%	31.72%	28.22%	38.42%	27.05%	30.19%	27.31%	-
YoY %	-7.50%	12.40%	-26.55%	42.03%	-10.40%	10.55%	-	-
Horiz. %	107.43%	116.15%	103.33%	140.68%	99.05%	110.55%	100.00%	-
Total Cost	732,760	733,657	707,323	667,294	681,378	675,573	673,507	5.76%
YoY %	-0.12%	3.72%	6.00%	-2.07%	0.86%	0.31%	-	-
Horiz. %	108.80%	108.93%	105.02%	99.08%	101.17%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,072,508	1,554,482	1,493,097	1,498,191	1,420,518	1,293,377	1,353,628	-14.33%
YoY %	-31.01%	4.11%	-0.34%	5.47%	9.83%	-4.45%	-	-
Horiz. %	79.23%	114.84%	110.30%	110.68%	104.94%	95.55%	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	4,075	19,431	18,400	16,247	18,145	17,545	27,712	-72.04%
YoY %	-79.03%	5.60%	13.25%	-10.46%	3.42%	-36.69%	-	-
Horiz. %	14.70%	70.12%	66.40%	58.63%	65.48%	63.31%	100.00%	-
Div Payout %	12.54%	64.06%	53.85%	66.09%	47.55%	48.75%	81.76%	-
YoY %	-80.42%	18.96%	-18.52%	38.99%	-2.46%	-40.37%	-	-
Horiz. %	15.34%	78.35%	65.86%	80.83%	58.16%	59.63%	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	1,072,508	1,554,482	1,493,097	1,498,191	1,420,518	1,293,377	1,353,628	-14.33%
YoY %	-31.01%	4.11%	-0.34%	5.47%	9.83%	-4.45%	-	-
Horiz. %	79.23%	114.84%	110.30%	110.68%	104.94%	95.55%	100.00%	-
NOSH	1,072,508	1,079,501	1,051,476	1,055,064	1,036,874	1,002,618	1,065,849	0.41%
YoY %	-0.65%	2.67%	-0.34%	1.75%	3.42%	-5.93%	-	-
Horiz. %	100.62%	101.28%	98.65%	98.99%	97.28%	94.07%	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	4.47%	4.11%	4.92%	3.88%	5.61%	5.42%	5.12%	-
YoY %	8.76%	-16.46%	26.80%	-30.84%	3.51%	5.86%	-	-
Horiz. %	87.30%	80.27%	96.09%	75.78%	109.57%	105.86%	100.00%	-
ROE	3.03%	1.95%	2.29%	1.64%	2.69%	2.78%	2.50%	-
YoY %	55.38%	-14.85%	39.63%	-39.03%	-3.24%	11.20%	-	-
Horiz. %	121.20%	78.00%	91.60%	65.60%	107.60%	111.20%	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	71.52	70.88	70.75	65.80	69.62	71.24	66.60	4.85%
YoY %	0.90%	0.18%	7.52%	-5.49%	-2.27%	6.97%	-	-
Horiz. %	107.39%	106.43%	106.23%	98.80%	104.53%	106.97%	100.00%	-
EPS	1.71	2.81	3.25	2.33	3.68	3.59	3.23	-34.48%
YoY %	-39.15%	-13.54%	39.48%	-36.68%	2.51%	11.15%	-	-
Horiz. %	52.94%	87.00%	100.62%	72.14%	113.93%	111.15%	100.00%	-
DPS	0.38	1.80	1.75	1.54	1.75	1.75	2.60	-72.15%
YoY %	-78.89%	2.86%	13.64%	-12.00%	0.00%	-32.69%	-	-
Horiz. %	14.62%	69.23%	67.31%	59.23%	67.31%	67.31%	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	16.95	16.90	16.43	15.34	15.95	15.78	15.68	5.31%
YoY %	0.30%	2.86%	7.11%	-3.82%	1.08%	0.64%	-	-
Horiz. %	108.10%	107.78%	104.78%	97.83%	101.72%	100.64%	100.00%	-
EPS	0.72	0.67	0.75	0.54	0.84	0.80	0.75	-2.67%
YoY %	7.46%	-10.67%	38.89%	-35.71%	5.00%	6.67%	-	-
Horiz. %	96.00%	89.33%	100.00%	72.00%	112.00%	106.67%	100.00%	-
DPS	0.09	0.43	0.41	0.36	0.40	0.39	0.61	-71.98%
YoY %	-79.07%	4.88%	13.89%	-10.00%	2.56%	-36.07%	-	-
Horiz. %	14.75%	70.49%	67.21%	59.02%	65.57%	63.93%	100.00%	-
NAPS	0.2369	0.3434	0.3298	0.331	0.3138	0.2857	0.299	-14.33%
YoY %	-31.01%	4.12%	-0.36%	5.48%	9.84%	-4.45%	-	-
Horiz. %	79.23%	114.85%	110.30%	110.70%	104.95%	95.55%	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	5.91	5.97	6.04	6.41	6.03	5.92	6.40	-5.15%
YoY %	-1.01%	-1.16%	-5.77%	6.30%	1.86%	-7.50%	-	-
Horiz. %	92.34%	93.28%	94.38%	100.16%	94.22%	92.50%	100.00%	-
P/EPS	139.60	150.53	131.38	181.12	114.13	117.55	133.96	2.77%
YoY %	-7.26%	14.58%	-27.46%	58.70%	-2.91%	-12.25%	-	-
Horiz. %	104.21%	112.37%	98.07%	135.20%	85.20%	87.75%	100.00%	-
EY	0.72	0.66	0.76	0.55	0.88	0.85	0.75	-2.67%
YoY %	9.09%	-13.16%	38.18%	-37.50%	3.53%	13.33%	-	-
Horiz. %	96.00%	88.00%	101.33%	73.33%	117.33%	113.33%	100.00%	-
DY	0.09	0.43	0.41	0.36	0.42	0.41	0.61	-71.98%
YoY %	-79.07%	4.88%	13.89%	-14.29%	2.44%	-32.79%	-	-
Horiz. %	14.75%	70.49%	67.21%	59.02%	68.85%	67.21%	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	5.87	6.07	5.98	6.63	6.09	5.90	6.34	-4.99%
YoY %	-3.29%	1.51%	-9.80%	8.87%	3.22%	-6.94%	-	-
Horiz. %	92.59%	95.74%	94.32%	104.57%	96.06%	93.06%	100.00%	-
P/EPS	138.61	153.02	130.15	187.12	115.22	116.99	132.70	2.93%
YoY %	-9.42%	17.57%	-30.45%	62.40%	-1.51%	-11.84%	-	-
Horiz. %	104.45%	115.31%	98.08%	141.01%	86.83%	88.16%	100.00%	-
EY	0.72	0.65	0.77	0.53	0.87	0.85	0.75	-2.67%
YoY %	10.77%	-15.58%	45.28%	-39.08%	2.35%	13.33%	-	-
Horiz. %	96.00%	86.67%	102.67%	70.67%	116.00%	113.33%	100.00%	-
DY	0.09	0.42	0.41	0.35	0.41	0.42	0.62	-72.28%
YoY %	-78.57%	2.44%	17.14%	-14.63%	-2.38%	-32.26%	-	-
Horiz. %	14.52%	67.74%	66.13%	56.45%	66.13%	67.74%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:00:00

EMA 5

5 Mins

SELL

2024-05-03 15:55:00

EMA 5

5 Mins

BUY

2024-05-03 15:20:00

ADX

10 Mins

BUY

2024-05-03 15:00:00

ADX

Hourly

SELL

2024-05-03 14:45:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

312

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

MYEG

MY E.G. SERVICES BHD

228

YTL

YTL CORPORATION BHD

187

PBBANK

PUBLIC BANK BHD

172

DNEX

DAGANG NEXCHANGE BERHAD

163

TENAGA

TENAGA NASIONAL BHD

156

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More