[KPJ] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 39.01%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 736,007 767,039 765,124 743,946 694,204 721,839 714,272 2.00%
PBT 66,017 48,513 46,086 51,021 43,698 55,462 55,434 12.29%
Tax -12,843 -14,234 -14,619 -14,398 -16,788 -15,001 -16,735 -16.11%
NP 53,174 34,279 31,467 36,623 26,910 40,461 38,699 23.47%
-
NP to SH 52,002 32,497 30,334 34,173 24,583 38,157 35,994 27.65%
-
Tax Rate 19.45% 29.34% 31.72% 28.22% 38.42% 27.05% 30.19% -
Total Cost 682,833 732,760 733,657 707,323 667,294 681,378 675,573 0.71%
-
Net Worth 419,797 1,072,508 1,554,482 1,493,097 1,498,191 1,420,518 1,293,377 -52.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,311 4,075 19,431 18,400 16,247 18,145 17,545 -60.60%
Div Payout % 8.29% 12.54% 64.06% 53.85% 66.09% 47.55% 48.75% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 419,797 1,072,508 1,554,482 1,493,097 1,498,191 1,420,518 1,293,377 -52.60%
NOSH 1,134,586 1,072,508 1,079,501 1,051,476 1,055,064 1,036,874 1,002,618 8.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.22% 4.47% 4.11% 4.92% 3.88% 5.61% 5.42% -
ROE 12.39% 3.03% 1.95% 2.29% 1.64% 2.69% 2.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.87 71.52 70.88 70.75 65.80 69.62 71.24 -6.02%
EPS 1.17 1.71 2.81 3.25 2.33 3.68 3.59 -52.48%
DPS 0.38 0.38 1.80 1.75 1.54 1.75 1.75 -63.70%
NAPS 0.37 1.00 1.44 1.42 1.42 1.37 1.29 -56.34%
Adjusted Per Share Value based on latest NOSH - 1,051,476
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.26 16.95 16.90 16.43 15.34 15.95 15.78 2.00%
EPS 1.15 0.72 0.67 0.75 0.54 0.84 0.80 27.23%
DPS 0.10 0.09 0.43 0.41 0.36 0.40 0.39 -59.47%
NAPS 0.0927 0.2369 0.3434 0.3298 0.331 0.3138 0.2857 -52.62%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.18 4.23 4.23 4.27 4.22 4.20 4.22 -
P/RPS 6.44 5.91 5.97 6.04 6.41 6.03 5.92 5.74%
P/EPS 91.20 139.60 150.53 131.38 181.12 114.13 117.55 -15.50%
EY 1.10 0.72 0.66 0.76 0.55 0.88 0.85 18.66%
DY 0.09 0.09 0.43 0.41 0.36 0.42 0.41 -63.44%
P/NAPS 11.30 4.23 2.94 3.01 2.97 3.07 3.27 127.71%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 30/11/16 29/08/16 19/05/16 29/02/16 26/11/15 27/08/15 -
Price 4.07 4.20 4.30 4.23 4.36 4.24 4.20 -
P/RPS 6.27 5.87 6.07 5.98 6.63 6.09 5.90 4.11%
P/EPS 88.80 138.61 153.02 130.15 187.12 115.22 116.99 -16.72%
EY 1.13 0.72 0.65 0.77 0.53 0.87 0.85 20.79%
DY 0.09 0.09 0.42 0.41 0.35 0.41 0.42 -64.02%
P/NAPS 11.00 4.20 2.99 2.98 3.07 3.09 3.26 124.13%

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