[KPJ] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 18.77%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 3,604,364 3,308,117 3,179,998 2,969,603 2,818,466 2,639,136 2,331,648 7.52%
PBT 275,393 266,511 233,326 220,697 203,500 215,812 159,557 9.51%
Tax -48,696 -80,326 -60,030 -57,064 -61,050 -68,566 -49,192 -0.16%
NP 226,697 186,185 173,296 163,633 142,450 147,246 110,365 12.74%
-
NP to SH 211,368 179,444 165,554 153,617 132,628 143,030 103,114 12.70%
-
Tax Rate 17.68% 30.14% 25.73% 25.86% 30.00% 31.77% 30.83% -
Total Cost 3,377,667 3,121,932 3,006,702 2,805,970 2,676,016 2,491,890 2,221,283 7.23%
-
Net Worth 1,836,675 1,959,754 1,751,565 403,229 1,473,644 1,309,055 659,790 18.59%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 85,426 87,100 77,944 17,872 129,514 144,717 59,440 6.22%
Div Payout % 40.42% 48.54% 47.08% 11.63% 97.65% 101.18% 57.65% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,836,675 1,959,754 1,751,565 403,229 1,473,644 1,309,055 659,790 18.59%
NOSH 4,439,197 4,399,148 4,281,413 1,089,810 1,037,777 1,030,752 594,405 39.78%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.29% 5.63% 5.45% 5.51% 5.05% 5.58% 4.73% -
ROE 11.51% 9.16% 9.45% 38.10% 9.00% 10.93% 15.63% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 84.38 75.96 72.62 272.49 271.59 256.04 392.27 -22.58%
EPS 4.95 4.17 3.78 3.53 12.78 14.06 10.50 -11.77%
DPS 2.00 2.00 1.78 1.64 12.48 14.04 10.00 -23.51%
NAPS 0.43 0.45 0.40 0.37 1.42 1.27 1.11 -14.61%
Adjusted Per Share Value based on latest NOSH - 1,134,586
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 82.54 75.76 72.82 68.00 64.54 60.44 53.39 7.52%
EPS 4.84 4.11 3.79 3.52 3.04 3.28 2.36 12.71%
DPS 1.96 1.99 1.78 0.41 2.97 3.31 1.36 6.27%
NAPS 0.4206 0.4488 0.4011 0.0923 0.3375 0.2998 0.1511 18.59%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.945 1.04 0.97 4.18 4.22 3.70 3.88 -
P/RPS 1.12 1.37 1.34 1.53 1.55 1.45 0.99 2.07%
P/EPS 19.10 25.24 25.66 29.65 33.02 26.66 22.37 -2.59%
EY 5.24 3.96 3.90 3.37 3.03 3.75 4.47 2.68%
DY 2.12 1.92 1.84 0.39 2.96 3.79 2.58 -3.21%
P/NAPS 2.20 2.31 2.43 11.30 2.97 2.91 3.50 -7.44%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 19/02/19 26/02/18 21/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.955 1.08 0.925 4.07 4.36 4.00 3.37 -
P/RPS 1.13 1.42 1.27 1.49 1.61 1.56 0.86 4.65%
P/EPS 19.30 26.21 24.47 28.87 34.12 28.83 19.43 -0.11%
EY 5.18 3.82 4.09 3.46 2.93 3.47 5.15 0.09%
DY 2.09 1.85 1.92 0.40 2.86 3.51 2.97 -5.68%
P/NAPS 2.22 2.40 2.31 11.00 3.07 3.15 3.04 -5.10%

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