[KPJ] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 60.02%
YoY- 111.54%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 944,003 863,345 833,728 736,007 694,204 716,493 633,716 6.86%
PBT 78,334 81,268 77,103 66,017 43,698 70,117 57,816 5.18%
Tax 12,454 -26,232 -14,098 -12,843 -16,788 -26,781 -23,784 -
NP 90,788 55,036 63,005 53,174 26,910 43,336 34,032 17.75%
-
NP to SH 84,001 53,324 61,317 52,002 24,583 49,940 33,312 16.65%
-
Tax Rate -15.90% 32.28% 18.28% 19.45% 38.42% 38.19% 41.14% -
Total Cost 853,215 808,309 770,723 682,833 667,294 673,157 599,684 6.05%
-
Net Worth 1,836,675 1,959,754 1,751,565 419,797 1,498,191 1,030,464 601,709 20.43%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 21,356 21,775 17,515 4,311 16,247 49,977 12,034 10.02%
Div Payout % 25.42% 40.84% 28.57% 8.29% 66.09% 100.08% 36.13% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,836,675 1,959,754 1,751,565 419,797 1,498,191 1,030,464 601,709 20.43%
NOSH 4,439,197 4,399,148 4,281,413 1,134,586 1,055,064 1,030,464 601,709 39.50%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.62% 6.37% 7.56% 7.22% 3.88% 6.05% 5.37% -
ROE 4.57% 2.72% 3.50% 12.39% 1.64% 4.85% 5.54% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.10 19.82 19.04 64.87 65.80 69.53 105.32 -22.90%
EPS 1.97 1.28 1.37 1.17 2.33 4.84 3.39 -8.64%
DPS 0.50 0.50 0.40 0.38 1.54 4.85 2.00 -20.62%
NAPS 0.43 0.45 0.40 0.37 1.42 1.00 1.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 1,134,586
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.62 19.77 19.09 16.85 15.90 16.41 14.51 6.86%
EPS 1.92 1.22 1.40 1.19 0.56 1.14 0.76 16.69%
DPS 0.49 0.50 0.40 0.10 0.37 1.14 0.28 9.77%
NAPS 0.4206 0.4488 0.4011 0.0961 0.3431 0.236 0.1378 20.42%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.945 1.04 0.97 4.18 4.22 3.70 3.88 -
P/RPS 4.28 5.25 5.09 6.44 6.41 5.32 3.68 2.54%
P/EPS 48.05 84.94 69.27 91.20 181.12 76.35 70.08 -6.09%
EY 2.08 1.18 1.44 1.10 0.55 1.31 1.43 6.44%
DY 0.53 0.48 0.41 0.09 0.36 1.31 0.52 0.31%
P/NAPS 2.20 2.31 2.43 11.30 2.97 3.70 3.88 -9.01%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 19/02/19 26/02/18 21/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.955 1.08 0.925 4.07 4.36 4.00 3.37 -
P/RPS 4.32 5.45 4.86 6.27 6.63 5.75 3.20 5.12%
P/EPS 48.56 88.20 66.06 88.80 187.12 82.54 60.87 -3.69%
EY 2.06 1.13 1.51 1.13 0.53 1.21 1.64 3.87%
DY 0.52 0.46 0.43 0.09 0.35 1.21 0.59 -2.08%
P/NAPS 2.22 2.40 2.31 11.00 3.07 4.00 3.37 -6.71%

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