[KPJ] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.23%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,639,136 2,563,524 2,531,130 2,410,968 2,331,648 2,263,909 2,265,498 10.68%
PBT 215,812 196,120 191,346 181,912 159,557 135,654 146,308 29.48%
Tax -68,566 -57,573 -55,608 -52,548 -49,192 -33,877 -36,434 52.25%
NP 147,246 138,546 135,738 129,364 110,365 101,777 109,874 21.48%
-
NP to SH 143,030 124,120 127,928 120,884 103,114 93,069 100,774 26.21%
-
Tax Rate 31.77% 29.36% 29.06% 28.89% 30.83% 24.97% 24.90% -
Total Cost 2,491,890 2,424,977 2,395,392 2,281,604 2,221,283 2,162,132 2,155,624 10.11%
-
Net Worth 1,309,055 1,222,705 1,242,318 1,243,789 659,790 591,041 590,703 69.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 144,717 39,729 29,774 - 59,440 63,044 70,884 60.72%
Div Payout % 101.18% 32.01% 23.27% - 57.65% 67.74% 70.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,309,055 1,222,705 1,242,318 1,243,789 659,790 591,041 590,703 69.73%
NOSH 1,030,752 1,027,483 1,026,709 1,027,925 594,405 591,041 590,703 44.79%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.58% 5.40% 5.36% 5.37% 4.73% 4.50% 4.85% -
ROE 10.93% 10.15% 10.30% 9.72% 15.63% 15.75% 17.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 256.04 249.50 246.53 234.55 392.27 383.04 383.53 -23.55%
EPS 14.06 12.08 12.46 11.76 10.50 9.48 10.98 17.86%
DPS 14.04 3.87 2.90 0.00 10.00 10.67 12.00 11.00%
NAPS 1.27 1.19 1.21 1.21 1.11 1.00 1.00 17.22%
Adjusted Per Share Value based on latest NOSH - 1,027,925
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 60.44 58.70 57.96 55.21 53.39 51.84 51.88 10.68%
EPS 3.28 2.84 2.93 2.77 2.36 2.13 2.31 26.24%
DPS 3.31 0.91 0.68 0.00 1.36 1.44 1.62 60.80%
NAPS 0.2998 0.28 0.2845 0.2848 0.1511 0.1353 0.1353 69.71%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.70 3.88 3.38 2.99 3.88 6.15 6.85 -
P/RPS 1.45 1.56 1.37 1.27 0.99 1.61 1.79 -13.06%
P/EPS 26.66 32.12 27.13 25.43 22.37 39.06 40.15 -23.83%
EY 3.75 3.11 3.69 3.93 4.47 2.56 2.49 31.28%
DY 3.79 1.00 0.86 0.00 2.58 1.73 1.75 67.15%
P/NAPS 2.91 3.26 2.79 2.47 3.50 6.15 6.85 -43.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 26/05/14 28/02/14 28/11/13 30/08/13 -
Price 4.00 3.85 3.77 3.33 3.37 6.12 6.43 -
P/RPS 1.56 1.54 1.53 1.42 0.86 1.60 1.68 -4.80%
P/EPS 28.83 31.87 30.26 28.32 19.43 38.87 37.69 -16.31%
EY 3.47 3.14 3.31 3.53 5.15 2.57 2.65 19.63%
DY 3.51 1.00 0.77 0.00 2.97 1.74 1.87 51.98%
P/NAPS 3.15 3.24 3.12 2.75 3.04 6.12 6.43 -37.77%

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