[KPJ] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.65%
YoY- 33.4%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 793,025 765,124 714,272 662,823 587,698 529,290 470,898 9.06%
PBT 45,543 46,086 55,434 50,195 38,048 52,996 45,225 0.11%
Tax -14,091 -14,619 -16,735 -14,667 -9,637 -13,510 -11,164 3.95%
NP 31,452 31,467 38,699 35,528 28,411 39,486 34,061 -1.31%
-
NP to SH 32,164 30,334 35,994 33,743 25,294 34,798 30,160 1.07%
-
Tax Rate 30.94% 31.72% 30.19% 29.22% 25.33% 25.49% 24.69% -
Total Cost 761,573 733,657 675,573 627,295 559,287 489,804 436,837 9.69%
-
Net Worth 1,684,780 1,554,482 1,293,377 1,241,004 596,556 1,024,155 846,596 12.14%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 19,692 19,431 17,545 14,871 11,931 14,547 12,698 7.57%
Div Payout % 61.22% 64.06% 48.75% 44.07% 47.17% 41.81% 42.11% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,684,780 1,554,482 1,293,377 1,241,004 596,556 1,024,155 846,596 12.14%
NOSH 1,094,013 1,079,501 1,002,618 1,025,623 596,556 581,906 529,122 12.85%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.97% 4.11% 5.42% 5.36% 4.83% 7.46% 7.23% -
ROE 1.91% 1.95% 2.78% 2.72% 4.24% 3.40% 3.56% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 72.49 70.88 71.24 64.63 98.52 90.96 89.00 -3.35%
EPS 2.94 2.81 3.59 3.29 2.55 5.98 5.70 -10.43%
DPS 1.80 1.80 1.75 1.45 2.00 2.50 2.40 -4.67%
NAPS 1.54 1.44 1.29 1.21 1.00 1.76 1.60 -0.63%
Adjusted Per Share Value based on latest NOSH - 1,025,623
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.52 16.90 15.78 14.64 12.98 11.69 10.40 9.07%
EPS 0.71 0.67 0.80 0.75 0.56 0.77 0.67 0.97%
DPS 0.44 0.43 0.39 0.33 0.26 0.32 0.28 7.81%
NAPS 0.3722 0.3434 0.2857 0.2742 0.1318 0.2263 0.187 12.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.22 4.23 4.22 3.38 6.85 5.87 4.62 -
P/RPS 5.82 5.97 5.92 5.23 6.95 6.45 5.19 1.92%
P/EPS 143.54 150.53 117.55 102.74 161.56 98.16 81.05 9.98%
EY 0.70 0.66 0.85 0.97 0.62 1.02 1.23 -8.95%
DY 0.43 0.43 0.41 0.43 0.29 0.43 0.52 -3.11%
P/NAPS 2.74 2.94 3.27 2.79 6.85 3.34 2.89 -0.88%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 29/08/16 27/08/15 26/08/14 30/08/13 16/08/12 19/08/11 -
Price 4.20 4.30 4.20 3.77 6.43 6.27 4.57 -
P/RPS 5.79 6.07 5.90 5.83 6.53 6.89 5.14 2.00%
P/EPS 142.86 153.02 116.99 114.59 151.65 104.85 80.18 10.09%
EY 0.70 0.65 0.85 0.87 0.66 0.95 1.25 -9.20%
DY 0.43 0.42 0.42 0.38 0.31 0.40 0.53 -3.42%
P/NAPS 2.73 2.99 3.26 3.12 6.43 3.56 2.86 -0.77%

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