[KPJ] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.33%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,975,784 2,839,548 2,410,968 2,180,204 2,102,484 1,750,992 1,504,188 12.03%
PBT 204,084 200,184 181,912 140,424 197,212 166,212 152,164 5.00%
Tax -57,592 -54,664 -52,548 -34,320 -45,804 -40,952 -37,056 7.61%
NP 146,492 145,520 129,364 106,104 151,408 125,260 115,108 4.09%
-
NP to SH 136,692 135,576 120,884 100,372 133,348 110,040 108,988 3.84%
-
Tax Rate 28.22% 27.31% 28.89% 24.44% 23.23% 24.64% 24.35% -
Total Cost 2,829,292 2,694,028 2,281,604 2,074,100 1,951,076 1,625,732 1,389,080 12.57%
-
Net Worth 1,493,097 1,353,628 1,243,789 1,000,210 986,912 835,074 661,487 14.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 73,603 110,848 - 93,586 107,871 107,060 - -
Div Payout % 53.85% 81.76% - 93.24% 80.90% 97.29% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,493,097 1,353,628 1,243,789 1,000,210 986,912 835,074 661,487 14.51%
NOSH 1,051,476 1,065,849 1,027,925 584,918 573,786 535,304 524,990 12.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.92% 5.12% 5.37% 4.87% 7.20% 7.15% 7.65% -
ROE 9.15% 10.02% 9.72% 10.04% 13.51% 13.18% 16.48% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 283.01 266.41 234.55 372.74 366.42 327.10 286.52 -0.20%
EPS 13.00 12.92 11.76 17.16 23.24 20.36 20.76 -7.49%
DPS 7.00 10.40 0.00 16.00 18.80 20.00 0.00 -
NAPS 1.42 1.27 1.21 1.71 1.72 1.56 1.26 2.01%
Adjusted Per Share Value based on latest NOSH - 584,918
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 68.15 65.03 55.21 49.93 48.15 40.10 34.45 12.03%
EPS 3.13 3.10 2.77 2.30 3.05 2.52 2.50 3.81%
DPS 1.69 2.54 0.00 2.14 2.47 2.45 0.00 -
NAPS 0.3419 0.31 0.2848 0.229 0.226 0.1912 0.1515 14.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.27 4.26 2.99 5.94 5.15 4.00 2.92 -
P/RPS 1.51 1.60 1.27 1.59 1.41 1.22 1.02 6.75%
P/EPS 32.85 33.49 25.43 34.62 22.16 19.46 14.07 15.16%
EY 3.04 2.99 3.93 2.89 4.51 5.14 7.11 -13.19%
DY 1.64 2.44 0.00 2.69 3.65 5.00 0.00 -
P/NAPS 3.01 3.35 2.47 3.47 2.99 2.56 2.32 4.43%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 26/05/14 22/05/13 31/05/12 20/05/11 31/05/10 -
Price 4.23 4.22 3.33 6.55 5.88 4.16 2.99 -
P/RPS 1.49 1.58 1.42 1.76 1.60 1.27 1.04 6.16%
P/EPS 32.54 33.18 28.32 38.17 25.30 20.24 14.40 14.53%
EY 3.07 3.01 3.53 2.62 3.95 4.94 6.94 -12.69%
DY 1.65 2.46 0.00 2.44 3.20 4.81 0.00 -
P/NAPS 2.98 3.32 2.75 3.83 3.42 2.67 2.37 3.88%

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