[KPJ] QoQ Cumulative 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- -70.69%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative 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 1,922,643 1,265,565 602,742 2,331,648 1,697,932 1,132,749 75.47%
PBT 215,812 147,090 95,673 45,478 159,557 101,741 73,154 105.29%
Tax -68,566 -43,180 -27,804 -13,137 -49,192 -25,408 -18,217 141.38%
NP 147,246 103,910 67,869 32,341 110,365 76,333 54,937 92.60%
-
NP to SH 143,030 93,090 63,964 30,221 103,114 69,802 50,387 100.10%
-
Tax Rate 31.77% 29.36% 29.06% 28.89% 30.83% 24.97% 24.90% -
Total Cost 2,491,890 1,818,733 1,197,696 570,401 2,221,283 1,621,599 1,077,812 74.57%
-
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 29,797 14,887 - 59,440 47,283 35,442 154.81%
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% 7.61% 5.15% 2.43% 15.63% 11.81% 8.53% -
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 256.04 187.12 123.26 58.64 392.27 287.28 191.76 21.19%
EPS 14.06 9.06 6.23 2.94 10.50 7.11 5.49 86.86%
DPS 14.04 2.90 1.45 0.00 10.00 8.00 6.00 75.98%
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 58.30 42.47 27.96 13.32 51.51 37.51 25.02 75.48%
EPS 3.16 2.06 1.41 0.67 2.28 1.54 1.11 100.48%
DPS 3.20 0.66 0.33 0.00 1.31 1.04 0.78 155.61%
NAPS 0.2892 0.2701 0.2744 0.2748 0.1458 0.1306 0.1305 69.73%
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 2.07 2.74 5.10 0.99 2.14 3.57 -45.06%
P/EPS 26.66 42.83 54.25 101.70 22.37 52.07 80.30 -51.95%
EY 3.75 2.34 1.84 0.98 4.47 1.92 1.25 107.59%
DY 3.79 0.75 0.43 0.00 2.58 1.30 0.88 164.00%
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 2.06 3.06 5.68 0.86 2.13 3.35 -39.83%
P/EPS 28.83 42.49 60.51 113.27 19.43 51.82 75.38 -47.21%
EY 3.47 2.35 1.65 0.88 5.15 1.93 1.33 89.18%
DY 3.51 0.75 0.38 0.00 2.97 1.31 0.93 141.82%
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