[KPJ] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.88%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 3,223,865 3,135,122 3,098,958 3,071,057 3,012,116 2,977,704 2,932,504 6.50%
PBT 226,506 212,984 212,436 212,979 211,637 193,716 200,665 8.38%
Tax -58,904 -54,881 -53,143 -53,671 -56,094 -61,758 -62,525 -3.88%
NP 167,602 158,103 159,293 159,308 155,543 131,958 138,140 13.71%
-
NP to SH 162,308 153,182 155,124 153,294 149,006 124,289 129,949 15.93%
-
Tax Rate 26.01% 25.77% 25.02% 25.20% 26.50% 31.88% 31.16% -
Total Cost 3,056,263 2,977,019 2,939,665 2,911,749 2,856,573 2,845,746 2,794,364 6.13%
-
Net Worth 1,751,565 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 8.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 68,523 83,457 92,217 91,955 46,218 58,366 72,436 -3.62%
Div Payout % 42.22% 54.48% 59.45% 59.99% 31.02% 46.96% 55.74% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,751,565 752,075 1,684,780 1,668,266 419,797 1,072,508 1,554,482 8.25%
NOSH 4,281,413 4,280,627 1,094,013 1,090,370 1,134,586 1,072,508 1,079,501 149.93%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.20% 5.04% 5.14% 5.19% 5.16% 4.43% 4.71% -
ROE 9.27% 20.37% 9.21% 9.19% 35.49% 11.59% 8.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.62 162.58 283.27 281.65 265.48 277.64 271.65 -58.02%
EPS 3.71 7.94 14.18 14.06 13.13 11.59 12.04 -54.28%
DPS 1.56 4.33 8.43 8.43 4.07 5.49 6.71 -62.08%
NAPS 0.40 0.39 1.54 1.53 0.37 1.00 1.44 -57.32%
Adjusted Per Share Value based on latest NOSH - 1,090,370
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.22 69.26 68.46 67.84 66.54 65.78 64.78 6.50%
EPS 3.59 3.38 3.43 3.39 3.29 2.75 2.87 16.04%
DPS 1.51 1.84 2.04 2.03 1.02 1.29 1.60 -3.77%
NAPS 0.3869 0.1661 0.3722 0.3685 0.0927 0.2369 0.3434 8.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.97 1.04 4.22 4.05 4.18 4.23 4.23 -
P/RPS 1.32 0.64 1.49 1.44 1.57 1.52 1.56 -10.51%
P/EPS 26.17 13.09 29.76 28.81 31.83 36.50 35.14 -17.79%
EY 3.82 7.64 3.36 3.47 3.14 2.74 2.85 21.50%
DY 1.61 4.16 2.00 2.08 0.97 1.30 1.59 0.83%
P/NAPS 2.43 2.67 2.74 2.65 11.30 4.23 2.94 -11.89%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 30/11/16 29/08/16 -
Price 0.925 1.02 4.20 4.17 4.07 4.20 4.30 -
P/RPS 1.26 0.63 1.48 1.48 1.53 1.51 1.58 -13.96%
P/EPS 24.96 12.84 29.62 29.66 30.99 36.24 35.72 -21.20%
EY 4.01 7.79 3.38 3.37 3.23 2.76 2.80 26.97%
DY 1.69 4.24 2.01 2.02 1.00 1.31 1.56 5.46%
P/NAPS 2.31 2.62 2.73 2.73 11.00 4.20 2.99 -15.76%

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