[KPJ] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.19%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,361,222 3,399,345 3,261,143 3,098,958 2,932,504 2,797,730 2,464,464 5.30%
PBT 224,269 277,270 249,039 212,436 200,665 227,014 182,076 3.53%
Tax -33,296 -93,956 -62,883 -53,143 -62,525 -72,558 -58,779 -9.02%
NP 190,973 183,314 186,156 159,293 138,140 154,456 123,297 7.55%
-
NP to SH 181,604 175,579 176,691 155,124 129,949 148,954 116,691 7.64%
-
Tax Rate 14.85% 33.89% 25.25% 25.02% 31.16% 31.96% 32.28% -
Total Cost 3,170,249 3,216,031 3,074,987 2,939,665 2,794,364 2,643,274 2,341,167 5.17%
-
Net Worth 1,840,094 1,684,083 1,755,345 1,684,780 1,554,482 1,293,377 1,241,004 6.77%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 77,183 86,805 68,726 92,217 72,436 110,158 38,744 12.16%
Div Payout % 42.50% 49.44% 38.90% 59.45% 55.74% 73.95% 33.20% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,840,094 1,684,083 1,755,345 1,684,780 1,554,482 1,293,377 1,241,004 6.77%
NOSH 4,441,916 4,438,206 4,283,159 1,094,013 1,079,501 1,002,618 1,025,623 27.64%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.68% 5.39% 5.71% 5.14% 4.71% 5.52% 5.00% -
ROE 9.87% 10.43% 10.07% 9.21% 8.36% 11.52% 9.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 78.55 78.72 74.31 283.27 271.65 279.04 240.29 -16.98%
EPS 4.24 4.07 4.03 14.18 12.04 14.86 11.38 -15.15%
DPS 1.80 2.00 1.57 8.43 6.71 10.99 3.78 -11.62%
NAPS 0.43 0.39 0.40 1.54 1.44 1.29 1.21 -15.82%
Adjusted Per Share Value based on latest NOSH - 1,094,013
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 74.25 75.10 72.04 68.46 64.78 61.81 54.44 5.30%
EPS 4.01 3.88 3.90 3.43 2.87 3.29 2.58 7.61%
DPS 1.71 1.92 1.52 2.04 1.60 2.43 0.86 12.12%
NAPS 0.4065 0.372 0.3878 0.3722 0.3434 0.2857 0.2742 6.77%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.84 0.935 1.02 4.22 4.23 4.22 3.38 -
P/RPS 1.07 1.19 1.37 1.49 1.56 1.51 1.41 -4.49%
P/EPS 19.79 23.00 25.33 29.76 35.14 28.41 29.71 -6.54%
EY 5.05 4.35 3.95 3.36 2.85 3.52 3.37 6.96%
DY 2.14 2.14 1.54 2.00 1.59 2.60 1.12 11.38%
P/NAPS 1.95 2.40 2.55 2.74 2.94 3.27 2.79 -5.79%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 16/08/18 24/08/17 29/08/16 27/08/15 26/08/14 -
Price 0.825 0.91 1.14 4.20 4.30 4.20 3.77 -
P/RPS 1.05 1.16 1.53 1.48 1.58 1.51 1.57 -6.47%
P/EPS 19.44 22.38 28.31 29.62 35.72 28.27 33.14 -8.49%
EY 5.14 4.47 3.53 3.38 2.80 3.54 3.02 9.25%
DY 2.18 2.20 1.37 2.01 1.56 2.62 1.00 13.85%
P/NAPS 1.92 2.33 2.85 2.73 2.99 3.26 3.12 -7.76%

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