[KPJ] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -9.28%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 716,493 657,078 662,823 602,742 633,716 565,183 587,698 14.08%
PBT 70,117 51,417 50,195 45,478 57,816 28,587 38,048 50.14%
Tax -26,781 -15,376 -14,667 -13,137 -23,784 -7,191 -9,637 97.29%
NP 43,336 36,041 35,528 32,341 34,032 21,396 28,411 32.40%
-
NP to SH 49,940 29,126 33,743 30,221 33,312 19,415 25,294 57.18%
-
Tax Rate 38.19% 29.90% 29.22% 28.89% 41.14% 25.15% 25.33% -
Total Cost 673,157 621,037 627,295 570,401 599,684 543,787 559,287 13.11%
-
Net Worth 1,030,464 1,224,732 1,241,004 1,243,789 601,709 591,920 596,556 43.82%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 49,977 14,923 14,871 - 12,034 11,838 11,931 159.17%
Div Payout % 100.08% 51.24% 44.07% - 36.13% 60.98% 47.17% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,030,464 1,224,732 1,241,004 1,243,789 601,709 591,920 596,556 43.82%
NOSH 1,030,464 1,029,187 1,025,623 1,027,925 601,709 591,920 596,556 43.82%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.05% 5.49% 5.36% 5.37% 5.37% 3.79% 4.83% -
ROE 4.85% 2.38% 2.72% 2.43% 5.54% 3.28% 4.24% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 69.53 63.84 64.63 58.64 105.32 95.48 98.52 -20.68%
EPS 4.84 2.83 3.29 2.94 3.39 1.62 2.55 53.11%
DPS 4.85 1.45 1.45 0.00 2.00 2.00 2.00 80.20%
NAPS 1.00 1.19 1.21 1.21 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 1,027,925
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.41 15.05 15.18 13.80 14.51 12.94 13.46 14.08%
EPS 1.14 0.67 0.77 0.69 0.76 0.44 0.58 56.71%
DPS 1.14 0.34 0.34 0.00 0.28 0.27 0.27 160.54%
NAPS 0.236 0.2805 0.2842 0.2848 0.1378 0.1356 0.1366 43.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.70 3.88 3.38 2.99 3.88 6.15 6.85 -
P/RPS 5.32 6.08 5.23 5.10 3.68 6.44 6.95 -16.27%
P/EPS 76.35 137.10 102.74 101.70 70.08 187.50 161.56 -39.24%
EY 1.31 0.73 0.97 0.98 1.43 0.53 0.62 64.43%
DY 1.31 0.37 0.43 0.00 0.52 0.33 0.29 172.51%
P/NAPS 3.70 3.26 2.79 2.47 3.88 6.15 6.85 -33.60%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 30/08/13 -
Price 4.00 3.85 3.77 3.33 3.37 6.12 6.43 -
P/RPS 5.75 6.03 5.83 5.68 3.20 6.41 6.53 -8.10%
P/EPS 82.54 136.04 114.59 113.27 60.87 186.59 151.65 -33.26%
EY 1.21 0.74 0.87 0.88 1.64 0.54 0.66 49.62%
DY 1.21 0.38 0.38 0.00 0.59 0.33 0.31 147.28%
P/NAPS 4.00 3.24 3.12 2.75 3.37 6.12 6.43 -27.06%

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