[KPJ] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.8%
YoY- -27.31%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 765,124 714,272 662,823 587,698 529,290 470,898 410,237 10.93%
PBT 46,086 55,434 50,195 38,048 52,996 45,225 41,305 1.84%
Tax -14,619 -16,735 -14,667 -9,637 -13,510 -11,164 -10,243 6.10%
NP 31,467 38,699 35,528 28,411 39,486 34,061 31,062 0.21%
-
NP to SH 30,334 35,994 33,743 25,294 34,798 30,160 29,163 0.65%
-
Tax Rate 31.72% 30.19% 29.22% 25.33% 25.49% 24.69% 24.80% -
Total Cost 733,657 675,573 627,295 559,287 489,804 436,837 379,175 11.61%
-
Net Worth 1,554,482 1,293,377 1,241,004 596,556 1,024,155 846,596 684,330 14.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 19,431 17,545 14,871 11,931 14,547 12,698 17,108 2.14%
Div Payout % 64.06% 48.75% 44.07% 47.17% 41.81% 42.11% 58.66% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,554,482 1,293,377 1,241,004 596,556 1,024,155 846,596 684,330 14.63%
NOSH 1,079,501 1,002,618 1,025,623 596,556 581,906 529,122 526,407 12.70%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.11% 5.42% 5.36% 4.83% 7.46% 7.23% 7.57% -
ROE 1.95% 2.78% 2.72% 4.24% 3.40% 3.56% 4.26% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.88 71.24 64.63 98.52 90.96 89.00 77.93 -1.56%
EPS 2.81 3.59 3.29 2.55 5.98 5.70 5.54 -10.68%
DPS 1.80 1.75 1.45 2.00 2.50 2.40 3.25 -9.37%
NAPS 1.44 1.29 1.21 1.00 1.76 1.60 1.30 1.71%
Adjusted Per Share Value based on latest NOSH - 596,556
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.52 16.36 15.18 13.46 12.12 10.78 9.39 10.94%
EPS 0.69 0.82 0.77 0.58 0.80 0.69 0.67 0.49%
DPS 0.44 0.40 0.34 0.27 0.33 0.29 0.39 2.02%
NAPS 0.356 0.2962 0.2842 0.1366 0.2345 0.1939 0.1567 14.64%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.23 4.22 3.38 6.85 5.87 4.62 3.27 -
P/RPS 5.97 5.92 5.23 6.95 6.45 5.19 4.20 6.03%
P/EPS 150.53 117.55 102.74 161.56 98.16 81.05 59.03 16.86%
EY 0.66 0.85 0.97 0.62 1.02 1.23 1.69 -14.49%
DY 0.43 0.41 0.43 0.29 0.43 0.52 0.99 -12.96%
P/NAPS 2.94 3.27 2.79 6.85 3.34 2.89 2.52 2.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 30/08/13 16/08/12 19/08/11 30/08/10 -
Price 4.30 4.20 3.77 6.43 6.27 4.57 3.45 -
P/RPS 6.07 5.90 5.83 6.53 6.89 5.14 4.43 5.38%
P/EPS 153.02 116.99 114.59 151.65 104.85 80.18 62.27 16.14%
EY 0.65 0.85 0.87 0.66 0.95 1.25 1.61 -14.01%
DY 0.42 0.42 0.38 0.31 0.40 0.53 0.94 -12.55%
P/NAPS 2.99 3.26 3.12 6.43 3.56 2.86 2.65 2.03%

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