[KPJ] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 7.81%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,746,281 2,639,136 2,556,359 2,464,464 2,389,339 2,331,648 2,208,540 15.65%
PBT 221,775 217,207 204,906 182,076 169,929 159,557 147,769 31.11%
Tax -70,490 -69,961 -66,964 -58,779 -53,749 -49,192 -38,813 48.91%
NP 151,285 147,246 137,942 123,297 116,180 110,365 108,956 24.48%
-
NP to SH 146,703 143,030 126,402 116,691 108,242 103,114 103,171 26.47%
-
Tax Rate 31.78% 32.21% 32.68% 32.28% 31.63% 30.83% 26.27% -
Total Cost 2,594,996 2,491,890 2,418,417 2,341,167 2,273,159 2,221,283 2,099,584 15.18%
-
Net Worth 1,353,628 1,030,464 1,224,732 1,241,004 1,243,789 601,709 591,920 73.66%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 107,484 79,772 41,828 38,744 35,803 59,200 61,844 44.60%
Div Payout % 73.27% 55.77% 33.09% 33.20% 33.08% 57.41% 59.94% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,353,628 1,030,464 1,224,732 1,241,004 1,243,789 601,709 591,920 73.66%
NOSH 1,065,849 1,030,464 1,029,187 1,025,623 1,027,925 601,709 591,920 48.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.51% 5.58% 5.40% 5.00% 4.86% 4.73% 4.93% -
ROE 10.84% 13.88% 10.32% 9.40% 8.70% 17.14% 17.43% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 257.66 256.11 248.39 240.29 232.44 387.50 373.11 -21.88%
EPS 13.76 13.88 12.28 11.38 10.53 17.14 17.43 -14.59%
DPS 10.08 7.75 4.06 3.78 3.48 9.84 10.50 -2.68%
NAPS 1.27 1.00 1.19 1.21 1.21 1.00 1.00 17.29%
Adjusted Per Share Value based on latest NOSH - 1,025,623
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 62.89 60.44 58.54 56.44 54.72 53.39 50.58 15.64%
EPS 3.36 3.28 2.89 2.67 2.48 2.36 2.36 26.58%
DPS 2.46 1.83 0.96 0.89 0.82 1.36 1.42 44.29%
NAPS 0.31 0.236 0.2805 0.2842 0.2848 0.1378 0.1356 73.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.26 3.70 3.88 3.38 2.99 3.88 6.15 -
P/RPS 1.65 1.44 1.56 1.41 1.29 1.00 1.65 0.00%
P/EPS 30.95 26.66 31.59 29.71 28.39 22.64 35.28 -8.36%
EY 3.23 3.75 3.17 3.37 3.52 4.42 2.83 9.22%
DY 2.37 2.09 1.05 1.12 1.16 2.54 1.71 24.33%
P/NAPS 3.35 3.70 3.26 2.79 2.47 3.88 6.15 -33.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 -
Price 4.22 4.00 3.85 3.77 3.33 3.37 6.12 -
P/RPS 1.64 1.56 1.55 1.57 1.43 0.87 1.64 0.00%
P/EPS 30.66 28.82 31.35 33.14 31.62 19.67 35.11 -8.64%
EY 3.26 3.47 3.19 3.02 3.16 5.09 2.85 9.38%
DY 2.39 1.94 1.06 1.00 1.05 2.92 1.72 24.54%
P/NAPS 3.32 4.00 3.24 3.12 2.75 3.37 6.12 -33.50%

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