[KPJ] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.83%
YoY- 26.95%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,839,548 2,639,136 2,563,524 2,531,130 2,410,968 2,331,648 2,263,909 16.31%
PBT 200,184 215,812 196,120 191,346 181,912 159,557 135,654 29.64%
Tax -54,664 -68,566 -57,573 -55,608 -52,548 -49,192 -33,877 37.61%
NP 145,520 147,246 138,546 135,738 129,364 110,365 101,777 26.94%
-
NP to SH 135,576 143,030 124,120 127,928 120,884 103,114 93,069 28.53%
-
Tax Rate 27.31% 31.77% 29.36% 29.06% 28.89% 30.83% 24.97% -
Total Cost 2,694,028 2,491,890 2,424,977 2,395,392 2,281,604 2,221,283 2,162,132 15.80%
-
Net Worth 1,353,628 1,309,055 1,222,705 1,242,318 1,243,789 659,790 591,041 73.83%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 110,848 144,717 39,729 29,774 - 59,440 63,044 45.72%
Div Payout % 81.76% 101.18% 32.01% 23.27% - 57.65% 67.74% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,353,628 1,309,055 1,222,705 1,242,318 1,243,789 659,790 591,041 73.83%
NOSH 1,065,849 1,030,752 1,027,483 1,026,709 1,027,925 594,405 591,041 48.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.12% 5.58% 5.40% 5.36% 5.37% 4.73% 4.50% -
ROE 10.02% 10.93% 10.15% 10.30% 9.72% 15.63% 15.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 266.41 256.04 249.50 246.53 234.55 392.27 383.04 -21.51%
EPS 12.92 14.06 12.08 12.46 11.76 10.50 9.48 22.94%
DPS 10.40 14.04 3.87 2.90 0.00 10.00 10.67 -1.69%
NAPS 1.27 1.27 1.19 1.21 1.21 1.11 1.00 17.29%
Adjusted Per Share Value based on latest NOSH - 1,025,623
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 62.73 58.30 56.63 55.92 53.26 51.51 50.01 16.32%
EPS 3.00 3.16 2.74 2.83 2.67 2.28 2.06 28.50%
DPS 2.45 3.20 0.88 0.66 0.00 1.31 1.39 45.96%
NAPS 0.299 0.2892 0.2701 0.2744 0.2748 0.1458 0.1306 73.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.26 3.70 3.88 3.38 2.99 3.88 6.15 -
P/RPS 1.60 1.45 1.56 1.37 1.27 0.99 1.61 -0.41%
P/EPS 33.49 26.66 32.12 27.13 25.43 22.37 39.06 -9.75%
EY 2.99 3.75 3.11 3.69 3.93 4.47 2.56 10.91%
DY 2.44 3.79 1.00 0.86 0.00 2.58 1.73 25.79%
P/NAPS 3.35 2.91 3.26 2.79 2.47 3.50 6.15 -33.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 -
Price 4.22 4.00 3.85 3.77 3.33 3.37 6.12 -
P/RPS 1.58 1.56 1.54 1.53 1.42 0.86 1.60 -0.83%
P/EPS 33.18 28.83 31.87 30.26 28.32 19.43 38.87 -10.02%
EY 3.01 3.47 3.14 3.31 3.53 5.15 2.57 11.12%
DY 2.46 3.51 1.00 0.77 0.00 2.97 1.74 25.99%
P/NAPS 3.32 3.15 3.24 3.12 2.75 3.04 6.12 -33.50%

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