[KPJ] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.4%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,018,140 2,848,318 2,531,130 2,265,498 2,109,822 1,817,292 1,572,568 11.46%
PBT 195,014 212,100 191,346 146,308 203,938 173,556 158,692 3.49%
Tax -58,834 -61,942 -55,608 -36,434 -49,262 -42,804 -39,014 7.07%
NP 136,180 150,158 135,738 109,874 154,676 130,752 119,678 2.17%
-
NP to SH 129,014 139,776 127,928 100,774 136,270 115,340 112,820 2.25%
-
Tax Rate 30.17% 29.20% 29.06% 24.90% 24.16% 24.66% 24.58% -
Total Cost 2,881,960 2,698,160 2,395,392 2,155,624 1,955,146 1,686,540 1,452,890 12.08%
-
Net Worth 1,532,839 1,331,691 1,242,318 590,703 1,017,112 851,217 684,715 14.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 75,577 89,811 29,774 70,884 83,218 78,737 34,235 14.09%
Div Payout % 58.58% 64.25% 23.27% 70.34% 61.07% 68.27% 30.35% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,532,839 1,331,691 1,242,318 590,703 1,017,112 851,217 684,715 14.36%
NOSH 1,064,471 1,032,319 1,026,709 590,703 577,905 532,011 526,704 12.42%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.51% 5.27% 5.36% 4.85% 7.33% 7.19% 7.61% -
ROE 8.42% 10.50% 10.30% 17.06% 13.40% 13.55% 16.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 283.53 275.91 246.53 383.53 365.08 341.59 298.57 -0.85%
EPS 12.12 13.54 12.46 10.98 23.58 21.68 21.42 -9.04%
DPS 7.10 8.70 2.90 12.00 14.40 14.80 6.50 1.48%
NAPS 1.44 1.29 1.21 1.00 1.76 1.60 1.30 1.71%
Adjusted Per Share Value based on latest NOSH - 596,556
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.68 62.92 55.92 50.05 46.61 40.15 34.74 11.46%
EPS 2.85 3.09 2.83 2.23 3.01 2.55 2.49 2.27%
DPS 1.67 1.98 0.66 1.57 1.84 1.74 0.76 14.00%
NAPS 0.3386 0.2942 0.2744 0.1305 0.2247 0.188 0.1513 14.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.23 4.22 3.38 6.85 5.87 4.62 3.27 -
P/RPS 1.49 1.53 1.37 1.79 1.61 1.35 1.10 5.18%
P/EPS 34.90 31.17 27.13 40.15 24.89 21.31 15.27 14.75%
EY 2.87 3.21 3.69 2.49 4.02 4.69 6.55 -12.83%
DY 1.68 2.06 0.86 1.75 2.45 3.20 1.99 -2.78%
P/NAPS 2.94 3.27 2.79 6.85 3.34 2.89 2.52 2.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 30/08/13 16/08/12 19/08/11 30/08/10 -
Price 4.30 4.20 3.77 6.43 6.27 4.57 3.45 -
P/RPS 1.52 1.52 1.53 1.68 1.72 1.34 1.16 4.60%
P/EPS 35.48 31.02 30.26 37.69 26.59 21.08 16.11 14.05%
EY 2.82 3.22 3.31 2.65 3.76 4.74 6.21 -12.31%
DY 1.65 2.07 0.77 1.87 2.30 3.24 1.88 -2.14%
P/NAPS 2.99 3.26 3.12 6.43 3.56 2.86 2.65 2.03%

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