[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 53.65%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,145,998 1,424,159 709,887 2,639,136 1,922,643 1,265,565 602,742 132.98%
PBT 161,512 106,050 50,046 215,812 147,090 95,673 45,478 132.59%
Tax -45,972 -30,971 -13,666 -68,566 -43,180 -27,804 -13,137 130.32%
NP 115,540 75,079 36,380 147,246 103,910 67,869 32,341 133.51%
-
NP to SH 108,045 69,888 33,894 143,030 93,090 63,964 30,221 133.62%
-
Tax Rate 28.46% 29.20% 27.31% 31.77% 29.36% 29.06% 28.89% -
Total Cost 2,030,458 1,349,080 673,507 2,491,890 1,818,733 1,197,696 570,401 132.95%
-
Net Worth 1,416,475 1,331,691 1,353,628 1,309,055 1,222,705 1,242,318 1,243,789 9.04%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 63,069 44,905 27,712 144,717 29,797 14,887 - -
Div Payout % 58.37% 64.25% 81.76% 101.18% 32.01% 23.27% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,416,475 1,331,691 1,353,628 1,309,055 1,222,705 1,242,318 1,243,789 9.04%
NOSH 1,033,923 1,032,319 1,065,849 1,030,752 1,027,483 1,026,709 1,027,925 0.38%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.38% 5.27% 5.12% 5.58% 5.40% 5.36% 5.37% -
ROE 7.63% 5.25% 2.50% 10.93% 7.61% 5.15% 2.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 207.56 137.96 66.60 256.04 187.12 123.26 58.64 132.07%
EPS 10.45 6.77 3.23 14.06 9.06 6.23 2.94 132.72%
DPS 6.10 4.35 2.60 14.04 2.90 1.45 0.00 -
NAPS 1.37 1.29 1.27 1.27 1.19 1.21 1.21 8.62%
Adjusted Per Share Value based on latest NOSH - 1,030,464
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 49.14 32.61 16.26 60.44 44.03 28.98 13.80 133.00%
EPS 2.47 1.60 0.78 3.28 2.13 1.46 0.69 133.82%
DPS 1.44 1.03 0.63 3.31 0.68 0.34 0.00 -
NAPS 0.3244 0.305 0.31 0.2998 0.28 0.2845 0.2848 9.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.20 4.22 4.26 3.70 3.88 3.38 2.99 -
P/RPS 2.02 3.06 6.40 1.45 2.07 2.74 5.10 -46.03%
P/EPS 40.19 62.33 133.96 26.66 42.83 54.25 101.70 -46.11%
EY 2.49 1.60 0.75 3.75 2.34 1.84 0.98 86.09%
DY 1.45 1.03 0.61 3.79 0.75 0.43 0.00 -
P/NAPS 3.07 3.27 3.35 2.91 3.26 2.79 2.47 15.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 27/02/15 25/11/14 26/08/14 26/05/14 -
Price 4.24 4.20 4.22 4.00 3.85 3.77 3.33 -
P/RPS 2.04 3.04 6.34 1.56 2.06 3.06 5.68 -49.44%
P/EPS 40.57 62.04 132.70 28.83 42.49 60.51 113.27 -49.53%
EY 2.46 1.61 0.75 3.47 2.35 1.65 0.88 98.31%
DY 1.44 1.04 0.62 3.51 0.75 0.38 0.00 -
P/NAPS 3.09 3.26 3.32 3.15 3.24 3.12 2.75 8.07%

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