[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 45.53%
YoY- 33.36%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,424,159 709,887 2,639,136 1,922,643 1,265,565 602,742 2,331,648 -28.07%
PBT 106,050 50,046 215,812 147,090 95,673 45,478 159,557 -23.89%
Tax -30,971 -13,666 -68,566 -43,180 -27,804 -13,137 -49,192 -26.60%
NP 75,079 36,380 147,246 103,910 67,869 32,341 110,365 -22.70%
-
NP to SH 69,888 33,894 143,030 93,090 63,964 30,221 103,114 -22.89%
-
Tax Rate 29.20% 27.31% 31.77% 29.36% 29.06% 28.89% 30.83% -
Total Cost 1,349,080 673,507 2,491,890 1,818,733 1,197,696 570,401 2,221,283 -28.34%
-
Net Worth 1,331,691 1,353,628 1,309,055 1,222,705 1,242,318 1,243,789 659,790 59.91%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 44,905 27,712 144,717 29,797 14,887 - 59,440 -17.09%
Div Payout % 64.25% 81.76% 101.18% 32.01% 23.27% - 57.65% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,331,691 1,353,628 1,309,055 1,222,705 1,242,318 1,243,789 659,790 59.91%
NOSH 1,032,319 1,065,849 1,030,752 1,027,483 1,026,709 1,027,925 594,405 44.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.27% 5.12% 5.58% 5.40% 5.36% 5.37% 4.73% -
ROE 5.25% 2.50% 10.93% 7.61% 5.15% 2.43% 15.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 137.96 66.60 256.04 187.12 123.26 58.64 392.27 -50.27%
EPS 6.77 3.23 14.06 9.06 6.23 2.94 10.50 -25.42%
DPS 4.35 2.60 14.04 2.90 1.45 0.00 10.00 -42.67%
NAPS 1.29 1.27 1.27 1.19 1.21 1.21 1.11 10.56%
Adjusted Per Share Value based on latest NOSH - 1,029,187
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.46 15.68 58.30 42.47 27.96 13.32 51.51 -28.07%
EPS 1.54 0.75 3.16 2.06 1.41 0.67 2.28 -23.07%
DPS 0.99 0.61 3.20 0.66 0.33 0.00 1.31 -17.07%
NAPS 0.2942 0.299 0.2892 0.2701 0.2744 0.2748 0.1458 59.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.22 4.26 3.70 3.88 3.38 2.99 3.88 -
P/RPS 3.06 6.40 1.45 2.07 2.74 5.10 0.99 112.62%
P/EPS 62.33 133.96 26.66 42.83 54.25 101.70 22.37 98.38%
EY 1.60 0.75 3.75 2.34 1.84 0.98 4.47 -49.68%
DY 1.03 0.61 3.79 0.75 0.43 0.00 2.58 -45.87%
P/NAPS 3.27 3.35 2.91 3.26 2.79 2.47 3.50 -4.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 25/11/14 26/08/14 26/05/14 28/02/14 -
Price 4.20 4.22 4.00 3.85 3.77 3.33 3.37 -
P/RPS 3.04 6.34 1.56 2.06 3.06 5.68 0.86 132.58%
P/EPS 62.04 132.70 28.83 42.49 60.51 113.27 19.43 117.29%
EY 1.61 0.75 3.47 2.35 1.65 0.88 5.15 -54.03%
DY 1.04 0.62 3.51 0.75 0.38 0.00 2.97 -50.41%
P/NAPS 3.26 3.32 3.15 3.24 3.12 2.75 3.04 4.78%

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