[KPJ] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 1.53%

YoY- 27.65%

Quarter Report

Announcement - KPJ Q2 2015.pdf

Latest QR

Upcoming QR

KPJ's Result

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	3,261,143	3,098,958	2,932,504	2,797,730	2,464,464	2,173,935	2,055,258	7.99%
YoY %	5.23%	5.68%	4.82%	13.52%	13.36%	5.77%	-	-
Horiz. %	158.67%	150.78%	142.68%	136.13%	119.91%	105.77%	100.00%	-
PBT	249,039	212,436	200,665	227,014	182,076	166,760	219,453	2.12%
YoY %	17.23%	5.87%	-11.61%	24.68%	9.18%	-24.01%	-	-
Horiz. %	113.48%	96.80%	91.44%	103.45%	82.97%	75.99%	100.00%	-
Tax	-62,883	-53,143	-62,525	-72,558	-58,779	-42,367	-53,232	2.81%
YoY %	-18.33%	15.01%	13.83%	-23.44%	-38.74%	20.41%	-	-
Horiz. %	118.13%	99.83%	117.46%	136.31%	110.42%	79.59%	100.00%	-
NP	186,156	159,293	138,140	154,456	123,297	124,393	166,221	1.90%
YoY %	16.86%	15.31%	-10.56%	25.27%	-0.88%	-25.16%	-	-
Horiz. %	111.99%	95.83%	83.11%	92.92%	74.18%	74.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,691	155,124	129,949	148,954	116,691	117,125	154,135	2.30%
YoY %	13.90%	19.37%	-12.76%	27.65%	-0.37%	-24.01%	-	-
Horiz. %	114.63%	100.64%	84.31%	96.64%	75.71%	75.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.25%	25.02%	31.16%	31.96%	32.28%	25.41%	24.26%	-
YoY %	0.92%	-19.70%	-2.50%	-0.99%	27.04%	4.74%	-	-
Horiz. %	104.08%	103.13%	128.44%	131.74%	133.06%	104.74%	100.00%	-
Total Cost	3,074,987	2,939,665	2,794,364	2,643,274	2,341,167	2,049,542	1,889,037	8.45%
YoY %	4.60%	5.20%	5.72%	12.90%	14.23%	8.50%	-	-
Horiz. %	162.78%	155.62%	147.93%	139.93%	123.93%	108.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,755,345	1,684,780	1,554,482	1,293,377	1,241,004	596,556	1,024,155	9.39%
YoY %	4.19%	8.38%	20.19%	4.22%	108.03%	-41.75%	-	-
Horiz. %	171.39%	164.50%	151.78%	126.29%	121.17%	58.25%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	68,726	92,217	72,436	110,158	38,744	64,929	70,425	-0.40%
YoY %	-25.47%	27.31%	-34.24%	184.32%	-40.33%	-7.80%	-	-
Horiz. %	97.59%	130.94%	102.86%	156.42%	55.01%	92.20%	100.00%	-
Div Payout %	38.90%	59.45%	55.74%	73.95%	33.20%	55.44%	45.69%	-
YoY %	-34.57%	6.66%	-24.62%	122.74%	-40.12%	21.34%	-	-
Horiz. %	85.14%	130.12%	122.00%	161.85%	72.66%	121.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,755,345	1,684,780	1,554,482	1,293,377	1,241,004	596,556	1,024,155	9.39%
YoY %	4.19%	8.38%	20.19%	4.22%	108.03%	-41.75%	-	-
Horiz. %	171.39%	164.50%	151.78%	126.29%	121.17%	58.25%	100.00%	-
NOSH	4,283,159	1,094,013	1,079,501	1,002,618	1,025,623	596,556	581,906	39.45%
YoY %	291.51%	1.34%	7.67%	-2.24%	71.92%	2.52%	-	-
Horiz. %	736.06%	188.01%	185.51%	172.30%	176.25%	102.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.71%	5.14%	4.71%	5.52%	5.00%	5.72%	8.09%	-
YoY %	11.09%	9.13%	-14.67%	10.40%	-12.59%	-29.30%	-	-
Horiz. %	70.58%	63.54%	58.22%	68.23%	61.80%	70.70%	100.00%	-
ROE	10.07%	9.21%	8.36%	11.52%	9.40%	19.63%	15.05%	-
YoY %	9.34%	10.17%	-27.43%	22.55%	-52.11%	30.43%	-	-
Horiz. %	66.91%	61.20%	55.55%	76.54%	62.46%	130.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	74.31	283.27	271.65	279.04	240.29	364.41	353.19	-22.86%
YoY %	-73.77%	4.28%	-2.65%	16.13%	-34.06%	3.18%	-	-
Horiz. %	21.04%	80.20%	76.91%	79.01%	68.03%	103.18%	100.00%	-
EPS	4.03	14.18	12.04	14.86	11.38	19.63	26.49	-26.92%
YoY %	-71.58%	17.77%	-18.98%	30.58%	-42.03%	-25.90%	-	-
Horiz. %	15.21%	53.53%	45.45%	56.10%	42.96%	74.10%	100.00%	-
DPS	1.57	8.43	6.71	10.99	3.78	11.00	12.10	-28.83%
YoY %	-81.38%	25.63%	-38.94%	190.74%	-65.64%	-9.09%	-	-
Horiz. %	12.98%	69.67%	55.45%	90.83%	31.24%	90.91%	100.00%	-
NAPS	0.40	1.54	1.44	1.29	1.21	1.00	1.76	-21.87%
YoY %	-74.03%	6.94%	11.63%	6.61%	21.00%	-43.18%	-	-
Horiz. %	22.73%	87.50%	81.82%	73.30%	68.75%	56.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,002,618
RPS	72.04	68.46	64.78	61.81	54.44	48.03	45.40	7.99%
YoY %	5.23%	5.68%	4.81%	13.54%	13.35%	5.79%	-	-
Horiz. %	158.68%	150.79%	142.69%	136.15%	119.91%	105.79%	100.00%	-
EPS	3.90	3.43	2.87	3.29	2.58	2.59	3.41	2.26%
YoY %	13.70%	19.51%	-12.77%	27.52%	-0.39%	-24.05%	-	-
Horiz. %	114.37%	100.59%	84.16%	96.48%	75.66%	75.95%	100.00%	-
DPS	1.52	2.04	1.60	2.43	0.86	1.43	1.56	-0.43%
YoY %	-25.49%	27.50%	-34.16%	182.56%	-39.86%	-8.33%	-	-
Horiz. %	97.44%	130.77%	102.56%	155.77%	55.13%	91.67%	100.00%	-
NAPS	0.3878	0.3722	0.3434	0.2857	0.2742	0.1318	0.2263	9.38%
YoY %	4.19%	8.39%	20.20%	4.19%	108.04%	-41.76%	-	-
Horiz. %	171.37%	164.47%	151.75%	126.25%	121.17%	58.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.02	4.22	4.23	4.22	3.38	6.85	5.87	-
P/RPS	1.37	1.49	1.56	1.51	1.41	1.88	1.66	-3.14%
YoY %	-8.05%	-4.49%	3.31%	7.09%	-25.00%	13.25%	-	-
Horiz. %	82.53%	89.76%	93.98%	90.96%	84.94%	113.25%	100.00%	-
P/EPS	25.33	29.76	35.14	28.41	29.71	34.89	22.16	2.25%
YoY %	-14.89%	-15.31%	23.69%	-4.38%	-14.85%	57.45%	-	-
Horiz. %	114.31%	134.30%	158.57%	128.20%	134.07%	157.45%	100.00%	-
EY	3.95	3.36	2.85	3.52	3.37	2.87	4.51	-2.18%
YoY %	17.56%	17.89%	-19.03%	4.45%	17.42%	-36.36%	-	-
Horiz. %	87.58%	74.50%	63.19%	78.05%	74.72%	63.64%	100.00%	-
DY	1.54	2.00	1.59	2.60	1.12	1.61	2.06	-4.73%
YoY %	-23.00%	25.79%	-38.85%	132.14%	-30.43%	-21.84%	-	-
Horiz. %	74.76%	97.09%	77.18%	126.21%	54.37%	78.16%	100.00%	-
P/NAPS	2.55	2.74	2.94	3.27	2.79	6.85	3.34	-4.39%
YoY %	-6.93%	-6.80%	-10.09%	17.20%	-59.27%	105.09%	-	-
Horiz. %	76.35%	82.04%	88.02%	97.90%	83.53%	205.09%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	24/08/17	29/08/16	27/08/15	26/08/14	30/08/13	16/08/12	-
Price	1.14	4.20	4.30	4.20	3.77	6.43	6.27	-
P/RPS	1.53	1.48	1.58	1.51	1.57	1.76	1.78	-2.48%
YoY %	3.38%	-6.33%	4.64%	-3.82%	-10.80%	-1.12%	-	-
Horiz. %	85.96%	83.15%	88.76%	84.83%	88.20%	98.88%	100.00%	-
P/EPS	28.31	29.62	35.72	28.27	33.14	32.75	23.67	3.02%
YoY %	-4.42%	-17.08%	26.35%	-14.70%	1.19%	38.36%	-	-
Horiz. %	119.60%	125.14%	150.91%	119.43%	140.01%	138.36%	100.00%	-
EY	3.53	3.38	2.80	3.54	3.02	3.05	4.22	-2.93%
YoY %	4.44%	20.71%	-20.90%	17.22%	-0.98%	-27.73%	-	-
Horiz. %	83.65%	80.09%	66.35%	83.89%	71.56%	72.27%	100.00%	-
DY	1.37	2.01	1.56	2.62	1.00	1.71	1.93	-5.54%
YoY %	-31.84%	28.85%	-40.46%	162.00%	-41.52%	-11.40%	-	-
Horiz. %	70.98%	104.15%	80.83%	135.75%	51.81%	88.60%	100.00%	-
P/NAPS	2.85	2.73	2.99	3.26	3.12	6.43	3.56	-3.63%
YoY %	4.40%	-8.70%	-8.28%	4.49%	-51.48%	80.62%	-	-
Horiz. %	80.06%	76.69%	83.99%	91.57%	87.64%	180.62%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 15:55:00

MACD/RSI

5 Mins

SELL

2024-06-26 15:50:00

EMA 5

10 Mins

SELL

2024-06-26 15:45:00

EMA 5

5 Mins

SELL

2024-06-26 15:30:00

EMA 5

5 Mins

BUY

2024-06-26 15:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

305,925,800

HSI-HU8

0.075

0.00

266,073,600

INGENIEU

0.065

0.00

226,153,500

HSI-CXV

0.145

0.00

220,099,900

HSI-CXF

0.115

-0.005

152,102,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.725

+0.03

73,709,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.92

+0.32

108,800

CHGP

2.56

+0.27

638,500

PANAMY

20.24

+0.24

6,700

VSTECS

4.23

+0.23

2,153,700

YTLPOWR

4.85

+0.18

16,846,100

HLFG

17.38

+0.18

156,900

DLADY

36.20

+0.18

11,200

MBMR

5.36

+0.16

557,300

AJI

15.36

+0.16

121,800

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.40

-1.10

63,700

KLK

20.72

-0.26

744,100

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

128,500

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More