[KPJ] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -7.94%
YoY- -7.27%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,308,117 3,179,998 2,969,603 2,818,466 2,639,136 2,331,648 2,096,097 7.89%
PBT 266,511 233,326 220,697 203,500 215,812 159,557 195,575 5.29%
Tax -80,326 -60,030 -57,064 -61,050 -68,566 -49,192 -48,781 8.66%
NP 186,185 173,296 163,633 142,450 147,246 110,365 146,794 4.03%
-
NP to SH 179,444 165,554 153,617 132,628 143,030 103,114 140,046 4.21%
-
Tax Rate 30.14% 25.73% 25.86% 30.00% 31.77% 30.83% 24.94% -
Total Cost 3,121,932 3,006,702 2,805,970 2,676,016 2,491,890 2,221,283 1,949,303 8.16%
-
Net Worth 1,959,754 1,751,565 403,229 1,473,644 1,309,055 659,790 1,000,105 11.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 87,100 77,944 17,872 129,514 144,717 59,440 71,352 3.37%
Div Payout % 48.54% 47.08% 11.63% 97.65% 101.18% 57.65% 50.95% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,959,754 1,751,565 403,229 1,473,644 1,309,055 659,790 1,000,105 11.85%
NOSH 4,399,148 4,281,413 1,089,810 1,037,777 1,030,752 594,405 584,857 39.95%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.63% 5.45% 5.51% 5.05% 5.58% 4.73% 7.00% -
ROE 9.16% 9.45% 38.10% 9.00% 10.93% 15.63% 14.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.96 72.62 272.49 271.59 256.04 392.27 358.39 -22.77%
EPS 4.17 3.78 3.53 12.78 14.06 10.50 23.94 -25.25%
DPS 2.00 1.78 1.64 12.48 14.04 10.00 12.20 -26.01%
NAPS 0.45 0.40 0.37 1.42 1.27 1.11 1.71 -19.94%
Adjusted Per Share Value based on latest NOSH - 1,055,064
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 73.08 70.25 65.60 62.26 58.30 51.51 46.31 7.89%
EPS 3.96 3.66 3.39 2.93 3.16 2.28 3.09 4.21%
DPS 1.92 1.72 0.39 2.86 3.20 1.31 1.58 3.30%
NAPS 0.4329 0.3869 0.0891 0.3256 0.2892 0.1458 0.2209 11.86%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.04 0.97 4.18 4.22 3.70 3.88 5.74 -
P/RPS 1.37 1.34 1.53 1.55 1.45 0.99 1.60 -2.55%
P/EPS 25.24 25.66 29.65 33.02 26.66 22.37 23.97 0.86%
EY 3.96 3.90 3.37 3.03 3.75 4.47 4.17 -0.85%
DY 1.92 1.84 0.39 2.96 3.79 2.58 2.13 -1.71%
P/NAPS 2.31 2.43 11.30 2.97 2.91 3.50 3.36 -6.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/02/19 26/02/18 21/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.08 0.925 4.07 4.36 4.00 3.37 5.83 -
P/RPS 1.42 1.27 1.49 1.61 1.56 0.86 1.63 -2.27%
P/EPS 26.21 24.47 28.87 34.12 28.83 19.43 24.35 1.23%
EY 3.82 4.09 3.46 2.93 3.47 5.15 4.11 -1.21%
DY 1.85 1.92 0.40 2.86 3.51 2.97 2.09 -2.01%
P/NAPS 2.40 2.31 11.00 3.07 3.15 3.04 3.41 -5.68%

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