[KPJ] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -74.23%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 868,129 822,883 793,909 743,946 709,887 602,742 545,051 8.06%
PBT 66,403 60,886 54,229 51,021 50,046 45,478 35,106 11.20%
Tax -23,079 -15,400 -14,173 -14,398 -13,666 -13,137 -8,580 17.92%
NP 43,324 45,486 40,056 36,623 36,380 32,341 26,526 8.51%
-
NP to SH 39,126 42,482 38,272 34,173 33,894 30,221 25,093 7.68%
-
Tax Rate 34.76% 25.29% 26.14% 28.22% 27.31% 28.89% 24.44% -
Total Cost 824,805 777,397 753,853 707,323 673,507 570,401 518,525 8.03%
-
Net Worth 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 1,243,789 1,000,210 8.58%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 21,580 21,940 23,988 18,400 27,712 - 23,396 -1.33%
Div Payout % 55.16% 51.65% 62.68% 53.85% 81.76% - 93.24% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 1,243,789 1,000,210 8.58%
NOSH 4,434,865 4,281,834 1,090,370 1,051,476 1,065,849 1,027,925 584,918 40.14%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.99% 5.53% 5.05% 4.92% 5.12% 5.37% 4.87% -
ROE 2.39% 2.42% 2.29% 2.29% 2.50% 2.43% 2.51% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.11 18.75 72.81 70.75 66.60 58.64 93.18 -22.54%
EPS 0.93 0.96 3.51 3.25 3.23 2.94 4.29 -22.48%
DPS 0.50 0.50 2.20 1.75 2.60 0.00 4.00 -29.27%
NAPS 0.38 0.40 1.53 1.42 1.27 1.21 1.71 -22.16%
Adjusted Per Share Value based on latest NOSH - 1,051,476
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 19.18 18.18 17.54 16.43 15.68 13.32 12.04 8.06%
EPS 0.86 0.94 0.85 0.75 0.75 0.67 0.55 7.73%
DPS 0.48 0.48 0.53 0.41 0.61 0.00 0.52 -1.32%
NAPS 0.3623 0.3878 0.3685 0.3298 0.299 0.2748 0.221 8.58%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.98 0.89 4.05 4.27 4.26 2.99 5.94 -
P/RPS 4.87 4.75 5.67 6.04 6.40 5.10 6.37 -4.37%
P/EPS 108.11 91.93 115.38 131.38 133.96 101.70 138.46 -4.03%
EY 0.93 1.09 0.87 0.76 0.75 0.98 0.72 4.35%
DY 0.51 0.56 0.14 0.41 0.61 0.00 0.67 -4.44%
P/NAPS 2.58 2.23 4.05 3.01 3.35 2.47 3.47 -4.81%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 30/05/18 26/05/17 19/05/16 28/05/15 26/05/14 22/05/13 -
Price 0.935 0.94 4.17 4.23 4.22 3.33 6.55 -
P/RPS 4.65 5.01 5.83 5.98 6.34 5.68 7.03 -6.65%
P/EPS 103.14 97.10 118.80 130.15 132.70 113.27 152.68 -6.32%
EY 0.97 1.03 0.84 0.77 0.75 0.88 0.65 6.89%
DY 0.53 0.53 0.13 0.41 0.62 0.00 0.61 -2.31%
P/NAPS 2.46 2.35 4.17 2.98 3.32 2.75 3.83 -7.10%

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