[KPJ] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.13%
YoY- -14.83%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 906,436 820,560 803,203 767,039 721,839 657,078 565,183 8.18%
PBT 71,880 62,938 49,631 48,513 55,462 51,417 28,587 16.60%
Tax -23,162 -21,851 -16,542 -14,234 -15,001 -15,376 -7,191 21.51%
NP 48,718 41,087 33,089 34,279 40,461 36,041 21,396 14.69%
-
NP to SH 46,413 41,301 30,555 32,497 38,157 29,126 19,415 15.62%
-
Tax Rate 32.22% 34.72% 33.33% 29.34% 27.05% 29.90% 25.15% -
Total Cost 857,718 779,473 770,114 732,760 681,378 621,037 543,787 7.88%
-
Net Worth 1,640,999 1,748,718 752,075 1,072,508 1,420,518 1,224,732 591,920 18.51%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 21,592 21,858 7,327 4,075 18,145 14,923 11,838 10.53%
Div Payout % 46.52% 52.93% 23.98% 12.54% 47.55% 51.24% 60.98% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,640,999 1,748,718 752,075 1,072,508 1,420,518 1,224,732 591,920 18.51%
NOSH 4,438,848 4,301,150 4,280,627 1,072,508 1,036,874 1,029,187 591,920 39.88%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.37% 5.01% 4.12% 4.47% 5.61% 5.49% 3.79% -
ROE 2.83% 2.36% 4.06% 3.03% 2.69% 2.38% 3.28% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.99 18.77 41.65 71.52 69.62 63.84 95.48 -22.30%
EPS 1.10 0.96 1.58 1.71 3.68 2.83 1.62 -6.24%
DPS 0.50 0.50 0.38 0.38 1.75 1.45 2.00 -20.62%
NAPS 0.38 0.40 0.39 1.00 1.37 1.19 1.00 -14.88%
Adjusted Per Share Value based on latest NOSH - 1,072,508
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.76 18.79 18.39 17.57 16.53 15.05 12.94 8.19%
EPS 1.06 0.95 0.70 0.74 0.87 0.67 0.44 15.77%
DPS 0.49 0.50 0.17 0.09 0.42 0.34 0.27 10.43%
NAPS 0.3758 0.4005 0.1722 0.2456 0.3253 0.2805 0.1356 18.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.885 1.08 1.04 4.23 4.20 3.88 6.15 -
P/RPS 4.22 5.75 2.50 5.91 6.03 6.08 6.44 -6.79%
P/EPS 82.34 114.32 65.64 139.60 114.13 137.10 187.50 -12.81%
EY 1.21 0.87 1.52 0.72 0.88 0.73 0.53 14.74%
DY 0.56 0.46 0.37 0.09 0.42 0.37 0.33 9.20%
P/NAPS 2.33 2.70 2.67 4.23 3.07 3.26 6.15 -14.92%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 23/11/17 30/11/16 26/11/15 25/11/14 28/11/13 -
Price 0.905 1.08 1.02 4.20 4.24 3.85 6.12 -
P/RPS 4.31 5.75 2.45 5.87 6.09 6.03 6.41 -6.39%
P/EPS 84.20 114.32 64.37 138.61 115.22 136.04 186.59 -12.41%
EY 1.19 0.87 1.55 0.72 0.87 0.74 0.54 14.06%
DY 0.55 0.46 0.37 0.09 0.41 0.38 0.33 8.88%
P/NAPS 2.38 2.70 2.62 4.20 3.09 3.24 6.12 -14.55%

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