[KPJ] YoY TTM 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- -7.51%
YoY- -24.01%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,932,504 2,797,730 2,464,464 2,173,935 2,055,258 1,776,973 1,533,115 11.40%
PBT 200,665 227,014 182,076 166,760 219,453 174,121 155,762 4.30%
Tax -62,525 -72,558 -58,779 -42,367 -53,232 -42,363 -31,793 11.92%
NP 138,140 154,456 123,297 124,393 166,221 131,758 123,969 1.81%
-
NP to SH 129,949 148,954 116,691 117,125 154,135 120,154 120,575 1.25%
-
Tax Rate 31.16% 31.96% 32.28% 25.41% 24.26% 24.33% 20.41% -
Total Cost 2,794,364 2,643,274 2,341,167 2,049,542 1,889,037 1,645,215 1,409,146 12.07%
-
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 72,436 110,158 38,744 64,929 70,425 76,507 58,707 3.56%
Div Payout % 55.74% 73.95% 33.20% 55.44% 45.69% 63.67% 48.69% -
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 4.71% 5.52% 5.00% 5.72% 8.09% 7.41% 8.09% -
ROE 8.36% 11.52% 9.40% 19.63% 15.05% 14.19% 17.62% -
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 271.65 279.04 240.29 364.41 353.19 335.83 291.24 -1.15%
EPS 12.04 14.86 11.38 19.63 26.49 22.71 22.91 -10.15%
DPS 6.71 10.99 3.78 11.00 12.10 14.46 11.15 -8.10%
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 64.78 61.81 54.44 48.03 45.40 39.26 33.87 11.40%
EPS 2.87 3.29 2.58 2.59 3.41 2.65 2.66 1.27%
DPS 1.60 2.43 0.86 1.43 1.56 1.69 1.30 3.51%
NAPS 0.3434 0.2857 0.2742 0.1318 0.2263 0.187 0.1512 14.63%
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 1.56 1.51 1.41 1.88 1.66 1.38 1.12 5.67%
P/EPS 35.14 28.41 29.71 34.89 22.16 20.35 14.28 16.17%
EY 2.85 3.52 3.37 2.87 4.51 4.92 7.00 -13.89%
DY 1.59 2.60 1.12 1.61 2.06 3.13 3.41 -11.93%
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 1.58 1.51 1.57 1.76 1.78 1.36 1.18 4.98%
P/EPS 35.72 28.27 33.14 32.75 23.67 20.12 15.06 15.46%
EY 2.80 3.54 3.02 3.05 4.22 4.97 6.64 -13.39%
DY 1.56 2.62 1.00 1.71 1.93 3.16 3.23 -11.41%
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