[KPJ] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.51%
YoY- -24.01%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,389,339 2,331,648 2,208,540 2,173,935 2,115,527 2,096,097 2,109,811 8.65%
PBT 169,929 159,557 147,769 166,760 181,708 195,905 219,445 -15.68%
Tax -53,749 -49,192 -38,813 -42,367 -46,240 -49,111 -53,144 0.75%
NP 116,180 110,365 108,956 124,393 135,468 146,794 166,301 -21.28%
-
NP to SH 108,242 103,114 103,171 117,125 126,629 134,873 153,010 -20.62%
-
Tax Rate 31.63% 30.83% 26.27% 25.41% 25.45% 25.07% 24.22% -
Total Cost 2,273,159 2,221,283 2,099,584 2,049,542 1,980,059 1,949,303 1,943,510 11.02%
-
Net Worth 1,243,789 601,709 591,920 596,556 584,918 1,027,441 1,068,524 10.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 35,803 59,200 61,844 64,929 67,545 71,116 70,112 -36.13%
Div Payout % 33.08% 57.41% 59.94% 55.44% 53.34% 52.73% 45.82% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,243,789 601,709 591,920 596,556 584,918 1,027,441 1,068,524 10.66%
NOSH 1,027,925 601,709 591,920 596,556 584,918 587,109 596,940 43.71%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.86% 4.73% 4.93% 5.72% 6.40% 7.00% 7.88% -
ROE 8.70% 17.14% 17.43% 19.63% 21.65% 13.13% 14.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 232.44 387.50 373.11 364.41 361.68 357.02 353.44 -24.39%
EPS 10.53 17.14 17.43 19.63 21.65 22.97 25.63 -44.76%
DPS 3.48 9.84 10.50 11.00 11.55 12.11 11.75 -55.60%
NAPS 1.21 1.00 1.00 1.00 1.00 1.75 1.79 -22.99%
Adjusted Per Share Value based on latest NOSH - 596,556
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.78 51.51 48.79 48.03 46.74 46.31 46.61 8.64%
EPS 2.39 2.28 2.28 2.59 2.80 2.98 3.38 -20.64%
DPS 0.79 1.31 1.37 1.43 1.49 1.57 1.55 -36.21%
NAPS 0.2748 0.1329 0.1308 0.1318 0.1292 0.227 0.2361 10.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.99 3.88 6.15 6.85 5.94 5.74 6.10 -
P/RPS 1.29 1.00 1.65 1.88 1.64 1.61 1.73 -17.78%
P/EPS 28.39 22.64 35.28 34.89 27.44 24.99 23.80 12.48%
EY 3.52 4.42 2.83 2.87 3.64 4.00 4.20 -11.11%
DY 1.16 2.54 1.71 1.61 1.94 2.11 1.93 -28.80%
P/NAPS 2.47 3.88 6.15 6.85 5.94 3.28 3.41 -19.36%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 28/02/13 29/11/12 -
Price 3.33 3.37 6.12 6.43 6.55 5.83 5.80 -
P/RPS 1.43 0.87 1.64 1.76 1.81 1.63 1.64 -8.73%
P/EPS 31.62 19.67 35.11 32.75 30.26 25.38 22.63 25.00%
EY 3.16 5.09 2.85 3.05 3.31 3.94 4.42 -20.06%
DY 1.05 2.92 1.72 1.71 1.76 2.08 2.03 -35.58%
P/NAPS 2.75 3.37 6.12 6.43 6.55 3.33 3.24 -10.36%

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