[KPJ] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.25%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,173,868 3,175,636 2,969,603 3,034,812 3,018,140 2,975,784 2,818,466 8.24%
PBT 200,344 216,916 220,697 193,173 195,014 204,084 203,500 -1.03%
Tax -57,328 -56,692 -57,064 -56,681 -58,834 -57,592 -61,050 -4.11%
NP 143,016 160,224 163,633 136,492 136,180 146,492 142,450 0.26%
-
NP to SH 140,872 153,088 153,617 129,338 129,014 136,692 132,628 4.10%
-
Tax Rate 28.61% 26.14% 25.86% 29.34% 30.17% 28.22% 30.00% -
Total Cost 3,030,852 3,015,412 2,805,970 2,898,320 2,881,960 2,829,292 2,676,016 8.66%
-
Net Worth 1,681,727 1,668,266 403,229 1,067,150 1,532,839 1,493,097 1,473,644 9.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 87,362 95,952 17,872 18,070 75,577 73,603 129,514 -23.10%
Div Payout % 62.02% 62.68% 11.63% 13.97% 58.58% 53.85% 97.65% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,681,727 1,668,266 403,229 1,067,150 1,532,839 1,493,097 1,473,644 9.21%
NOSH 1,092,031 1,090,370 1,089,810 1,067,150 1,064,471 1,051,476 1,037,777 3.45%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.51% 5.05% 5.51% 4.50% 4.51% 4.92% 5.05% -
ROE 8.38% 9.18% 38.10% 12.12% 8.42% 9.15% 9.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 290.64 291.24 272.49 284.38 283.53 283.01 271.59 4.62%
EPS 12.90 14.04 3.53 6.83 12.12 13.00 12.78 0.62%
DPS 8.00 8.80 1.64 1.69 7.10 7.00 12.48 -25.67%
NAPS 1.54 1.53 0.37 1.00 1.44 1.42 1.42 5.56%
Adjusted Per Share Value based on latest NOSH - 1,072,508
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 70.12 70.15 65.60 67.04 66.68 65.74 62.26 8.25%
EPS 3.11 3.38 3.39 2.86 2.85 3.02 2.93 4.05%
DPS 1.93 2.12 0.39 0.40 1.67 1.63 2.86 -23.08%
NAPS 0.3715 0.3685 0.0891 0.2358 0.3386 0.3298 0.3256 9.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.22 4.05 4.18 4.23 4.23 4.27 4.22 -
P/RPS 1.45 1.42 1.53 1.49 1.49 1.51 1.55 -4.35%
P/EPS 32.71 28.85 29.65 34.90 34.90 32.85 33.02 -0.62%
EY 3.06 3.47 3.37 2.87 2.87 3.04 3.03 0.65%
DY 1.90 0.54 0.39 0.40 1.68 1.64 2.96 -25.60%
P/NAPS 2.74 4.05 11.30 4.23 2.94 3.01 2.97 -5.23%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 26/05/17 21/02/17 30/11/16 29/08/16 19/05/16 29/02/16 -
Price 4.20 4.17 4.07 4.20 4.30 4.23 4.36 -
P/RPS 1.45 1.46 1.49 1.48 1.52 1.49 1.61 -6.74%
P/EPS 32.56 29.70 28.87 34.65 35.48 32.54 34.12 -3.07%
EY 3.07 3.37 3.46 2.89 2.82 3.07 2.93 3.16%
DY 1.90 0.53 0.40 0.40 1.65 1.65 2.86 -23.88%
P/NAPS 2.73 4.17 11.00 4.20 2.99 2.98 3.07 -7.53%

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