[KPJ] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.19%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,848,318 2,531,130 2,265,498 2,109,822 1,817,292 1,572,568 1,419,044 12.30%
PBT 212,100 191,346 146,308 203,938 173,556 158,692 134,948 7.82%
Tax -61,942 -55,608 -36,434 -49,262 -42,804 -39,014 -33,736 10.65%
NP 150,158 135,738 109,874 154,676 130,752 119,678 101,212 6.79%
-
NP to SH 139,776 127,928 100,774 136,270 115,340 112,820 93,430 6.94%
-
Tax Rate 29.20% 29.06% 24.90% 24.16% 24.66% 24.58% 25.00% -
Total Cost 2,698,160 2,395,392 2,155,624 1,955,146 1,686,540 1,452,890 1,317,832 12.67%
-
Net Worth 1,331,691 1,242,318 590,703 1,017,112 851,217 684,715 620,239 13.57%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 89,811 29,774 70,884 83,218 78,737 34,235 - -
Div Payout % 64.25% 23.27% 70.34% 61.07% 68.27% 30.35% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,331,691 1,242,318 590,703 1,017,112 851,217 684,715 620,239 13.57%
NOSH 1,032,319 1,026,709 590,703 577,905 532,011 526,704 207,437 30.64%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.27% 5.36% 4.85% 7.33% 7.19% 7.61% 7.13% -
ROE 10.50% 10.30% 17.06% 13.40% 13.55% 16.48% 15.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 275.91 246.53 383.53 365.08 341.59 298.57 684.08 -14.03%
EPS 13.54 12.46 10.98 23.58 21.68 21.42 45.04 -18.14%
DPS 8.70 2.90 12.00 14.40 14.80 6.50 0.00 -
NAPS 1.29 1.21 1.00 1.76 1.60 1.30 2.99 -13.06%
Adjusted Per Share Value based on latest NOSH - 581,906
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 62.92 55.92 50.05 46.61 40.15 34.74 31.35 12.30%
EPS 3.09 2.83 2.23 3.01 2.55 2.49 2.06 6.98%
DPS 1.98 0.66 1.57 1.84 1.74 0.76 0.00 -
NAPS 0.2942 0.2744 0.1305 0.2247 0.188 0.1513 0.137 13.57%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.22 3.38 6.85 5.87 4.62 3.27 0.99 -
P/RPS 1.53 1.37 1.79 1.61 1.35 1.10 0.14 48.94%
P/EPS 31.17 27.13 40.15 24.89 21.31 15.27 2.20 55.52%
EY 3.21 3.69 2.49 4.02 4.69 6.55 45.49 -35.70%
DY 2.06 0.86 1.75 2.45 3.20 1.99 0.00 -
P/NAPS 3.27 2.79 6.85 3.34 2.89 2.52 0.33 46.53%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 30/08/13 16/08/12 19/08/11 30/08/10 26/08/09 -
Price 4.20 3.77 6.43 6.27 4.57 3.45 1.14 -
P/RPS 1.52 1.53 1.68 1.72 1.34 1.16 0.17 44.04%
P/EPS 31.02 30.26 37.69 26.59 21.08 16.11 2.53 51.82%
EY 3.22 3.31 2.65 3.76 4.74 6.21 39.51 -34.14%
DY 2.07 0.77 1.87 2.30 3.24 1.88 0.00 -
P/NAPS 3.26 3.12 6.43 3.56 2.86 2.65 0.38 43.05%

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