[KPJ] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 84.04%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,510,783 1,715,440 1,624,212 1,586,934 1,509,070 1,424,159 1,265,565 2.99%
PBT 74,055 133,064 122,305 100,172 97,507 106,050 95,673 -4.17%
Tax -22,588 -45,873 -32,243 -28,664 -29,417 -30,971 -27,804 -3.40%
NP 51,467 87,191 90,062 71,508 68,090 75,079 67,869 -4.50%
-
NP to SH 51,190 80,955 84,819 70,436 64,507 69,888 63,964 -3.64%
-
Tax Rate 30.50% 34.47% 26.36% 28.61% 30.17% 29.20% 29.06% -
Total Cost 1,459,316 1,628,249 1,534,150 1,515,426 1,440,980 1,349,080 1,197,696 3.34%
-
Net Worth 1,840,094 1,684,083 1,755,345 1,681,727 1,532,839 1,331,691 1,242,318 6.76%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 34,234 43,181 43,883 43,681 37,788 44,905 14,887 14.87%
Div Payout % 66.88% 53.34% 51.74% 62.02% 58.58% 64.25% 23.27% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,840,094 1,684,083 1,755,345 1,681,727 1,532,839 1,331,691 1,242,318 6.76%
NOSH 4,441,916 4,438,206 4,283,159 1,092,031 1,064,471 1,032,319 1,026,709 27.62%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.41% 5.08% 5.54% 4.51% 4.51% 5.27% 5.36% -
ROE 2.78% 4.81% 4.83% 4.19% 4.21% 5.25% 5.15% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.30 39.73 37.01 145.32 141.77 137.96 123.26 -18.79%
EPS 1.20 1.93 1.93 6.45 6.06 6.77 6.23 -23.98%
DPS 0.80 1.00 1.00 4.00 3.55 4.35 1.45 -9.42%
NAPS 0.43 0.39 0.40 1.54 1.44 1.29 1.21 -15.82%
Adjusted Per Share Value based on latest NOSH - 1,094,013
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 34.60 39.28 37.19 36.34 34.56 32.61 28.98 2.99%
EPS 1.17 1.85 1.94 1.61 1.48 1.60 1.46 -3.62%
DPS 0.78 0.99 1.00 1.00 0.87 1.03 0.34 14.82%
NAPS 0.4214 0.3857 0.402 0.3851 0.351 0.305 0.2845 6.76%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.84 0.935 1.02 4.22 4.23 4.22 3.38 -
P/RPS 2.38 2.35 2.76 2.90 2.98 3.06 2.74 -2.31%
P/EPS 70.22 49.87 52.77 65.43 69.80 62.33 54.25 4.39%
EY 1.42 2.01 1.89 1.53 1.43 1.60 1.84 -4.22%
DY 0.95 1.07 0.98 0.95 0.84 1.03 0.43 14.10%
P/NAPS 1.95 2.40 2.55 2.74 2.94 3.27 2.79 -5.79%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 16/08/18 24/08/17 29/08/16 27/08/15 26/08/14 -
Price 0.83 0.91 1.14 4.20 4.30 4.20 3.77 -
P/RPS 2.35 2.29 3.08 2.89 3.03 3.04 3.06 -4.30%
P/EPS 69.38 48.54 58.98 65.12 70.96 62.04 60.51 2.30%
EY 1.44 2.06 1.70 1.54 1.41 1.61 1.65 -2.24%
DY 0.96 1.10 0.88 0.95 0.83 1.04 0.38 16.68%
P/NAPS 1.93 2.33 2.85 2.73 2.99 3.26 3.12 -7.68%

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