[KPJ] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.8%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 633,716 565,183 587,698 545,051 510,608 530,578 529,290 12.71%
PBT 57,816 28,587 38,048 35,106 46,028 47,578 52,996 5.95%
Tax -23,784 -7,191 -9,637 -8,580 -13,405 -10,745 -13,510 45.64%
NP 34,032 21,396 28,411 26,526 32,623 36,833 39,486 -9.40%
-
NP to SH 33,312 19,415 25,294 25,093 33,369 33,369 34,798 -2.85%
-
Tax Rate 41.14% 25.15% 25.33% 24.44% 29.12% 22.58% 25.49% -
Total Cost 599,684 543,787 559,287 518,525 477,985 493,745 489,804 14.40%
-
Net Worth 601,709 591,920 596,556 1,000,210 1,027,441 1,068,524 1,024,155 -29.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,034 11,838 11,931 23,396 14,677 14,923 14,547 -11.84%
Div Payout % 36.13% 60.98% 47.17% 93.24% 43.99% 44.72% 41.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 601,709 591,920 596,556 1,000,210 1,027,441 1,068,524 1,024,155 -29.78%
NOSH 601,709 591,920 596,556 584,918 587,109 596,940 581,906 2.24%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.37% 3.79% 4.83% 4.87% 6.39% 6.94% 7.46% -
ROE 5.54% 3.28% 4.24% 2.51% 3.25% 3.12% 3.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 105.32 95.48 98.52 93.18 86.97 88.88 90.96 10.23%
EPS 3.39 1.62 2.55 4.29 6.56 5.59 5.98 -31.43%
DPS 2.00 2.00 2.00 4.00 2.50 2.50 2.50 -13.78%
NAPS 1.00 1.00 1.00 1.71 1.75 1.79 1.76 -31.32%
Adjusted Per Share Value based on latest NOSH - 584,918
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.00 12.49 12.98 12.04 11.28 11.72 11.69 12.73%
EPS 0.74 0.43 0.56 0.55 0.74 0.74 0.77 -2.60%
DPS 0.27 0.26 0.26 0.52 0.32 0.33 0.32 -10.68%
NAPS 0.1329 0.1308 0.1318 0.221 0.227 0.2361 0.2263 -29.80%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.88 6.15 6.85 5.94 5.74 6.10 5.87 -
P/RPS 3.68 6.44 6.95 6.37 6.60 6.86 6.45 -31.13%
P/EPS 70.08 187.50 161.56 138.46 100.99 109.12 98.16 -20.07%
EY 1.43 0.53 0.62 0.72 0.99 0.92 1.02 25.18%
DY 0.52 0.33 0.29 0.67 0.44 0.41 0.43 13.46%
P/NAPS 3.88 6.15 6.85 3.47 3.28 3.41 3.34 10.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 22/05/13 28/02/13 29/11/12 16/08/12 -
Price 3.37 6.12 6.43 6.55 5.83 5.80 6.27 -
P/RPS 3.20 6.41 6.53 7.03 6.70 6.53 6.89 -39.94%
P/EPS 60.87 186.59 151.65 152.68 102.58 103.76 104.85 -30.33%
EY 1.64 0.54 0.66 0.65 0.97 0.96 0.95 43.76%
DY 0.59 0.33 0.31 0.61 0.43 0.43 0.40 29.48%
P/NAPS 3.37 6.12 6.43 3.83 3.33 3.24 3.56 -3.58%

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