[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
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 803,203 793,025 793,909 736,007 767,039 765,124 743,946 5.23%
PBT 49,631 45,543 54,229 66,017 48,513 46,086 51,021 -1.82%
Tax -16,542 -14,091 -14,173 -12,843 -14,234 -14,619 -14,398 9.68%
NP 33,089 31,452 40,056 53,174 34,279 31,467 36,623 -6.53%
-
NP to SH 30,555 32,164 38,272 52,002 32,497 30,334 34,173 -7.18%
-
Tax Rate 33.33% 30.94% 26.14% 19.45% 29.34% 31.72% 28.22% -
Total Cost 770,114 761,573 753,853 682,833 732,760 733,657 707,323 5.82%
-
Net Worth 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 1,493,097 -36.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,327 19,692 23,988 4,311 4,075 19,431 18,400 -45.84%
Div Payout % 23.98% 61.22% 62.68% 8.29% 12.54% 64.06% 53.85% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 1,493,097 -36.66%
NOSH 4,280,627 1,094,013 1,090,370 1,134,586 1,072,508 1,079,501 1,051,476 154.74%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.12% 3.97% 5.05% 7.22% 4.47% 4.11% 4.92% -
ROE 4.06% 1.91% 2.29% 12.39% 3.03% 1.95% 2.29% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.65 72.49 72.81 64.87 71.52 70.88 70.75 -29.73%
EPS 1.58 2.94 3.51 1.17 1.71 2.81 3.25 -38.14%
DPS 0.38 1.80 2.20 0.38 0.38 1.80 1.75 -63.83%
NAPS 0.39 1.54 1.53 0.37 1.00 1.44 1.42 -57.71%
Adjusted Per Share Value based on latest NOSH - 1,134,586
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.74 17.52 17.54 16.26 16.95 16.90 16.43 5.24%
EPS 0.68 0.71 0.85 1.15 0.72 0.67 0.75 -6.31%
DPS 0.16 0.44 0.53 0.10 0.09 0.43 0.41 -46.56%
NAPS 0.1661 0.3722 0.3685 0.0927 0.2369 0.3434 0.3298 -36.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 65.64 143.54 115.38 91.20 139.60 150.53 131.38 -37.00%
EY 1.52 0.70 0.87 1.10 0.72 0.66 0.76 58.67%
DY 0.37 0.43 0.14 0.09 0.09 0.43 0.41 -6.60%
P/NAPS 2.67 2.74 4.05 11.30 4.23 2.94 3.01 -7.67%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 64.37 142.86 118.80 88.80 138.61 153.02 130.15 -37.43%
EY 1.55 0.70 0.84 1.13 0.72 0.65 0.77 59.35%
DY 0.37 0.43 0.13 0.09 0.09 0.42 0.41 -6.60%
P/NAPS 2.62 2.73 4.17 11.00 4.20 2.99 2.98 -8.21%

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