[KPJ] QoQ TTM 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- 4.97%
YoY- -14.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,639,136 2,556,359 2,464,464 2,389,339 2,331,648 2,208,540 2,173,935 13.76%
PBT 217,207 204,906 182,076 169,929 159,557 147,769 166,760 19.20%
Tax -69,961 -66,964 -58,779 -53,749 -49,192 -38,813 -42,367 39.57%
NP 147,246 137,942 123,297 116,180 110,365 108,956 124,393 11.86%
-
NP to SH 143,030 126,402 116,691 108,242 103,114 103,171 117,125 14.20%
-
Tax Rate 32.21% 32.68% 32.28% 31.63% 30.83% 26.27% 25.41% -
Total Cost 2,491,890 2,418,417 2,341,167 2,273,159 2,221,283 2,099,584 2,049,542 13.87%
-
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 79,772 41,828 38,744 35,803 59,200 61,844 64,929 14.66%
Div Payout % 55.77% 33.09% 33.20% 33.08% 57.41% 59.94% 55.44% -
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 5.58% 5.40% 5.00% 4.86% 4.73% 4.93% 5.72% -
ROE 13.88% 10.32% 9.40% 8.70% 17.14% 17.43% 19.63% -
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 256.11 248.39 240.29 232.44 387.50 373.11 364.41 -20.90%
EPS 13.88 12.28 11.38 10.53 17.14 17.43 19.63 -20.58%
DPS 7.75 4.06 3.78 3.48 9.84 10.50 11.00 -20.77%
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 60.44 58.54 56.44 54.72 53.39 50.58 49.78 13.76%
EPS 3.28 2.89 2.67 2.48 2.36 2.36 2.68 14.37%
DPS 1.83 0.96 0.89 0.82 1.36 1.42 1.49 14.64%
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 1.44 1.56 1.41 1.29 1.00 1.65 1.88 -16.24%
P/EPS 26.66 31.59 29.71 28.39 22.64 35.28 34.89 -16.37%
EY 3.75 3.17 3.37 3.52 4.42 2.83 2.87 19.45%
DY 2.09 1.05 1.12 1.16 2.54 1.71 1.61 18.94%
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 1.56 1.55 1.57 1.43 0.87 1.64 1.76 -7.70%
P/EPS 28.82 31.35 33.14 31.62 19.67 35.11 32.75 -8.14%
EY 3.47 3.19 3.02 3.16 5.09 2.85 3.05 8.95%
DY 1.94 1.06 1.00 1.05 2.92 1.72 1.71 8.75%
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