[KPJ] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

21-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 60.02%

YoY- 111.54%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Quarter Result
Revenue	803,203	793,025	793,909	736,007	767,039	765,124	743,946	5.23%
YoY %	1.28%	-0.11%	7.87%	-4.05%	0.25%	2.85%	-	-
Horiz. %	107.97%	106.60%	106.72%	98.93%	103.10%	102.85%	100.00%	-
PBT	49,631	45,543	54,229	66,017	48,513	46,086	51,021	-1.82%
YoY %	8.98%	-16.02%	-17.86%	36.08%	5.27%	-9.67%	-	-
Horiz. %	97.28%	89.26%	106.29%	129.39%	95.08%	90.33%	100.00%	-
Tax	-16,542	-14,091	-14,173	-12,843	-14,234	-14,619	-14,398	9.68%
YoY %	-17.39%	0.58%	-10.36%	9.77%	2.63%	-1.53%	-	-
Horiz. %	114.89%	97.87%	98.44%	89.20%	98.86%	101.53%	100.00%	-
NP	33,089	31,452	40,056	53,174	34,279	31,467	36,623	-6.53%
YoY %	5.20%	-21.48%	-24.67%	55.12%	8.94%	-14.08%	-	-
Horiz. %	90.35%	85.88%	109.37%	145.19%	93.60%	85.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,555	32,164	38,272	52,002	32,497	30,334	34,173	-7.18%
YoY %	-5.00%	-15.96%	-26.40%	60.02%	7.13%	-11.23%	-	-
Horiz. %	89.41%	94.12%	111.99%	152.17%	95.10%	88.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.33%	30.94%	26.14%	19.45%	29.34%	31.72%	28.22%	-
YoY %	7.72%	18.36%	34.40%	-33.71%	-7.50%	12.40%	-	-
Horiz. %	118.11%	109.64%	92.63%	68.92%	103.97%	112.40%	100.00%	-
Total Cost	770,114	761,573	753,853	682,833	732,760	733,657	707,323	5.82%
YoY %	1.12%	1.02%	10.40%	-6.81%	-0.12%	3.72%	-	-
Horiz. %	108.88%	107.67%	106.58%	96.54%	103.60%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	752,075	1,684,780	1,668,266	419,797	1,072,508	1,554,482	1,493,097	-36.66%
YoY %	-55.36%	0.99%	297.40%	-60.86%	-31.01%	4.11%	-	-
Horiz. %	50.37%	112.84%	111.73%	28.12%	71.83%	104.11%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	7,327	19,692	23,988	4,311	4,075	19,431	18,400	-45.84%
YoY %	-62.79%	-17.91%	456.44%	5.79%	-79.03%	5.60%	-	-
Horiz. %	39.82%	107.02%	130.37%	23.43%	22.15%	105.60%	100.00%	-
Div Payout %	23.98%	61.22%	62.68%	8.29%	12.54%	64.06%	53.85%	-
YoY %	-60.83%	-2.33%	656.09%	-33.89%	-80.42%	18.96%	-	-
Horiz. %	44.53%	113.69%	116.40%	15.39%	23.29%	118.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	752,075	1,684,780	1,668,266	419,797	1,072,508	1,554,482	1,493,097	-36.66%
YoY %	-55.36%	0.99%	297.40%	-60.86%	-31.01%	4.11%	-	-
Horiz. %	50.37%	112.84%	111.73%	28.12%	71.83%	104.11%	100.00%	-
NOSH	4,280,627	1,094,013	1,090,370	1,134,586	1,072,508	1,079,501	1,051,476	154.74%
YoY %	291.28%	0.33%	-3.90%	5.79%	-0.65%	2.67%	-	-
Horiz. %	407.11%	104.05%	103.70%	107.90%	102.00%	102.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	4.12%	3.97%	5.05%	7.22%	4.47%	4.11%	4.92%	-
YoY %	3.78%	-21.39%	-30.06%	61.52%	8.76%	-16.46%	-	-
Horiz. %	83.74%	80.69%	102.64%	146.75%	90.85%	83.54%	100.00%	-
ROE	4.06%	1.91%	2.29%	12.39%	3.03%	1.95%	2.29%	-
YoY %	112.57%	-16.59%	-81.52%	308.91%	55.38%	-14.85%	-	-
Horiz. %	177.29%	83.41%	100.00%	541.05%	132.31%	85.15%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	41.65	72.49	72.81	64.87	71.52	70.88	70.75	-29.73%
YoY %	-42.54%	-0.44%	12.24%	-9.30%	0.90%	0.18%	-	-
Horiz. %	58.87%	102.46%	102.91%	91.69%	101.09%	100.18%	100.00%	-
EPS	1.58	2.94	3.51	1.17	1.71	2.81	3.25	-38.14%
YoY %	-46.26%	-16.24%	200.00%	-31.58%	-39.15%	-13.54%	-	-
Horiz. %	48.62%	90.46%	108.00%	36.00%	52.62%	86.46%	100.00%	-
DPS	0.38	1.80	2.20	0.38	0.38	1.80	1.75	-63.83%
YoY %	-78.89%	-18.18%	478.95%	0.00%	-78.89%	2.86%	-	-
Horiz. %	21.71%	102.86%	125.71%	21.71%	21.71%	102.86%	100.00%	-
NAPS	0.39	1.54	1.53	0.37	1.00	1.44	1.42	-57.71%
YoY %	-74.68%	0.65%	313.51%	-63.00%	-30.56%	1.41%	-	-
Horiz. %	27.46%	108.45%	107.75%	26.06%	70.42%	101.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,134,586
RPS	18.39	18.16	18.18	16.85	17.57	17.52	17.04	5.20%
YoY %	1.27%	-0.11%	7.89%	-4.10%	0.29%	2.82%	-	-
Horiz. %	107.92%	106.57%	106.69%	98.88%	103.11%	102.82%	100.00%	-
EPS	0.70	0.74	0.88	1.19	0.74	0.69	0.78	-6.95%
YoY %	-5.41%	-15.91%	-26.05%	60.81%	7.25%	-11.54%	-	-
Horiz. %	89.74%	94.87%	112.82%	152.56%	94.87%	88.46%	100.00%	-
DPS	0.17	0.45	0.55	0.10	0.09	0.44	0.42	-45.25%
YoY %	-62.22%	-18.18%	450.00%	11.11%	-79.55%	4.76%	-	-
Horiz. %	40.48%	107.14%	130.95%	23.81%	21.43%	104.76%	100.00%	-
NAPS	0.1722	0.3858	0.382	0.0961	0.2456	0.356	0.3419	-36.67%
YoY %	-55.37%	0.99%	297.50%	-60.87%	-31.01%	4.12%	-	-
Horiz. %	50.37%	112.84%	111.73%	28.11%	71.83%	104.12%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.04	4.22	4.05	4.18	4.23	4.23	4.27	-
P/RPS	2.50	5.82	5.67	6.44	5.91	5.97	6.04	-44.43%
YoY %	-57.04%	2.65%	-11.96%	8.97%	-1.01%	-1.16%	-	-
Horiz. %	41.39%	96.36%	93.87%	106.62%	97.85%	98.84%	100.00%	-
P/EPS	65.64	143.54	115.38	91.20	139.60	150.53	131.38	-37.00%
YoY %	-54.27%	24.41%	26.51%	-34.67%	-7.26%	14.58%	-	-
Horiz. %	49.96%	109.26%	87.82%	69.42%	106.26%	114.58%	100.00%	-
EY	1.52	0.70	0.87	1.10	0.72	0.66	0.76	58.67%
YoY %	117.14%	-19.54%	-20.91%	52.78%	9.09%	-13.16%	-	-
Horiz. %	200.00%	92.11%	114.47%	144.74%	94.74%	86.84%	100.00%	-
DY	0.37	0.43	0.14	0.09	0.09	0.43	0.41	-6.60%
YoY %	-13.95%	207.14%	55.56%	0.00%	-79.07%	4.88%	-	-
Horiz. %	90.24%	104.88%	34.15%	21.95%	21.95%	104.88%	100.00%	-
P/NAPS	2.67	2.74	4.05	11.30	4.23	2.94	3.01	-7.67%
YoY %	-2.55%	-32.35%	-64.16%	167.14%	43.88%	-2.33%	-	-
Horiz. %	88.70%	91.03%	134.55%	375.42%	140.53%	97.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	24/08/17	26/05/17	21/02/17	30/11/16	29/08/16	19/05/16	-
Price	1.02	4.20	4.17	4.07	4.20	4.30	4.23	-
P/RPS	2.45	5.79	5.83	6.27	5.87	6.07	5.98	-44.80%
YoY %	-57.69%	-0.69%	-7.02%	6.81%	-3.29%	1.51%	-	-
Horiz. %	40.97%	96.82%	97.49%	104.85%	98.16%	101.51%	100.00%	-
P/EPS	64.37	142.86	118.80	88.80	138.61	153.02	130.15	-37.43%
YoY %	-54.94%	20.25%	33.78%	-35.94%	-9.42%	17.57%	-	-
Horiz. %	49.46%	109.77%	91.28%	68.23%	106.50%	117.57%	100.00%	-
EY	1.55	0.70	0.84	1.13	0.72	0.65	0.77	59.35%
YoY %	121.43%	-16.67%	-25.66%	56.94%	10.77%	-15.58%	-	-
Horiz. %	201.30%	90.91%	109.09%	146.75%	93.51%	84.42%	100.00%	-
DY	0.37	0.43	0.13	0.09	0.09	0.42	0.41	-6.60%
YoY %	-13.95%	230.77%	44.44%	0.00%	-78.57%	2.44%	-	-
Horiz. %	90.24%	104.88%	31.71%	21.95%	21.95%	102.44%	100.00%	-
P/NAPS	2.62	2.73	4.17	11.00	4.20	2.99	2.98	-8.21%
YoY %	-4.03%	-34.53%	-62.09%	161.90%	40.47%	0.34%	-	-
Horiz. %	87.92%	91.61%	139.93%	369.13%	140.94%	100.34%	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