[KPJ] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.96%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,278,500 3,261,143 3,252,839 3,223,865 3,135,122 3,098,958 3,071,057 4.44%
PBT 262,346 249,039 233,163 226,506 212,984 212,436 212,979 14.89%
Tax -68,192 -62,883 -60,131 -58,904 -54,881 -53,143 -53,671 17.29%
NP 194,154 186,156 173,032 167,602 158,103 159,293 159,308 14.08%
-
NP to SH 187,437 176,691 166,518 162,308 153,182 155,124 153,294 14.33%
-
Tax Rate 25.99% 25.25% 25.79% 26.01% 25.77% 25.02% 25.20% -
Total Cost 3,084,346 3,074,987 3,079,807 3,056,263 2,977,019 2,939,665 2,911,749 3.91%
-
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 3.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 83,257 68,726 66,476 68,523 83,457 92,217 91,955 -6.40%
Div Payout % 44.42% 38.90% 39.92% 42.22% 54.48% 59.45% 59.99% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 3.18%
NOSH 4,301,150 4,283,159 4,281,834 4,281,413 4,280,627 1,094,013 1,090,370 149.44%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.92% 5.71% 5.32% 5.20% 5.04% 5.14% 5.19% -
ROE 10.72% 10.07% 9.49% 9.27% 20.37% 9.21% 9.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.99 74.31 74.13 73.62 162.58 283.27 281.65 -58.57%
EPS 4.29 4.03 3.79 3.71 7.94 14.18 14.06 -54.64%
DPS 1.90 1.57 1.51 1.56 4.33 8.43 8.43 -62.93%
NAPS 0.40 0.40 0.40 0.40 0.39 1.54 1.53 -59.08%
Adjusted Per Share Value based on latest NOSH - 4,281,413
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 72.43 72.04 71.86 71.22 69.26 68.46 67.84 4.45%
EPS 4.14 3.90 3.68 3.59 3.38 3.43 3.39 14.23%
DPS 1.84 1.52 1.47 1.51 1.84 2.04 2.03 -6.33%
NAPS 0.3863 0.3878 0.3878 0.3869 0.1661 0.3722 0.3685 3.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.08 1.02 0.89 0.97 1.04 4.22 4.05 -
P/RPS 1.44 1.37 1.20 1.32 0.64 1.49 1.44 0.00%
P/EPS 25.19 25.33 23.45 26.17 13.09 29.76 28.81 -8.55%
EY 3.97 3.95 4.26 3.82 7.64 3.36 3.47 9.38%
DY 1.76 1.54 1.70 1.61 4.16 2.00 2.08 -10.53%
P/NAPS 2.70 2.55 2.23 2.43 2.67 2.74 2.65 1.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 -
Price 1.07 1.14 0.94 0.925 1.02 4.20 4.17 -
P/RPS 1.43 1.53 1.27 1.26 0.63 1.48 1.48 -2.26%
P/EPS 24.96 28.31 24.77 24.96 12.84 29.62 29.66 -10.85%
EY 4.01 3.53 4.04 4.01 7.79 3.38 3.37 12.27%
DY 1.78 1.37 1.61 1.69 4.24 2.01 2.02 -8.07%
P/NAPS 2.68 2.85 2.35 2.31 2.62 2.73 2.73 -1.22%

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