[KPJ] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.23%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,175,636 2,975,784 2,839,548 2,410,968 2,180,204 2,102,484 1,750,992 10.42%
PBT 216,916 204,084 200,184 181,912 140,424 197,212 166,212 4.53%
Tax -56,692 -57,592 -54,664 -52,548 -34,320 -45,804 -40,952 5.56%
NP 160,224 146,492 145,520 129,364 106,104 151,408 125,260 4.18%
-
NP to SH 153,088 136,692 135,576 120,884 100,372 133,348 110,040 5.65%
-
Tax Rate 26.14% 28.22% 27.31% 28.89% 24.44% 23.23% 24.64% -
Total Cost 3,015,412 2,829,292 2,694,028 2,281,604 2,074,100 1,951,076 1,625,732 10.83%
-
Net Worth 1,668,266 1,493,097 1,353,628 1,243,789 1,000,210 986,912 835,074 12.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 95,952 73,603 110,848 - 93,586 107,871 107,060 -1.80%
Div Payout % 62.68% 53.85% 81.76% - 93.24% 80.90% 97.29% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,668,266 1,493,097 1,353,628 1,243,789 1,000,210 986,912 835,074 12.21%
NOSH 1,090,370 1,051,476 1,065,849 1,027,925 584,918 573,786 535,304 12.57%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.05% 4.92% 5.12% 5.37% 4.87% 7.20% 7.15% -
ROE 9.18% 9.15% 10.02% 9.72% 10.04% 13.51% 13.18% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 291.24 283.01 266.41 234.55 372.74 366.42 327.10 -1.91%
EPS 14.04 13.00 12.92 11.76 17.16 23.24 20.36 -6.00%
DPS 8.80 7.00 10.40 0.00 16.00 18.80 20.00 -12.77%
NAPS 1.53 1.42 1.27 1.21 1.71 1.72 1.56 -0.32%
Adjusted Per Share Value based on latest NOSH - 1,027,925
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.72 68.15 65.03 55.21 49.93 48.15 40.10 10.41%
EPS 3.51 3.13 3.10 2.77 2.30 3.05 2.52 5.67%
DPS 2.20 1.69 2.54 0.00 2.14 2.47 2.45 -1.77%
NAPS 0.382 0.3419 0.31 0.2848 0.229 0.226 0.1912 12.21%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.05 4.27 4.26 2.99 5.94 5.15 4.00 -
P/RPS 1.42 1.51 1.60 1.27 1.59 1.41 1.22 2.56%
P/EPS 28.85 32.85 33.49 25.43 34.62 22.16 19.46 6.77%
EY 3.47 3.04 2.99 3.93 2.89 4.51 5.14 -6.33%
DY 0.54 1.64 2.44 0.00 2.69 3.65 5.00 -30.96%
P/NAPS 4.05 3.01 3.35 2.47 3.47 2.99 2.56 7.93%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 19/05/16 28/05/15 26/05/14 22/05/13 31/05/12 20/05/11 -
Price 4.17 4.23 4.22 3.33 6.55 5.88 4.16 -
P/RPS 1.46 1.49 1.58 1.42 1.76 1.60 1.27 2.34%
P/EPS 29.70 32.54 33.18 28.32 38.17 25.30 20.24 6.59%
EY 3.37 3.07 3.01 3.53 2.62 3.95 4.94 -6.16%
DY 0.53 1.65 2.46 0.00 2.44 3.20 4.81 -30.73%
P/NAPS 4.17 2.98 3.32 2.75 3.83 3.42 2.67 7.70%

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