[KPJ] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.24%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 662,823 602,742 633,716 565,183 587,698 545,051 510,608 19.05%
PBT 50,195 45,478 57,816 28,587 38,048 35,106 46,028 5.96%
Tax -14,667 -13,137 -23,784 -7,191 -9,637 -8,580 -13,405 6.19%
NP 35,528 32,341 34,032 21,396 28,411 26,526 32,623 5.86%
-
NP to SH 33,743 30,221 33,312 19,415 25,294 25,093 33,369 0.74%
-
Tax Rate 29.22% 28.89% 41.14% 25.15% 25.33% 24.44% 29.12% -
Total Cost 627,295 570,401 599,684 543,787 559,287 518,525 477,985 19.92%
-
Net Worth 1,241,004 1,243,789 601,709 591,920 596,556 1,000,210 1,027,441 13.45%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,871 - 12,034 11,838 11,931 23,396 14,677 0.88%
Div Payout % 44.07% - 36.13% 60.98% 47.17% 93.24% 43.99% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,241,004 1,243,789 601,709 591,920 596,556 1,000,210 1,027,441 13.45%
NOSH 1,025,623 1,027,925 601,709 591,920 596,556 584,918 587,109 45.19%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.36% 5.37% 5.37% 3.79% 4.83% 4.87% 6.39% -
ROE 2.72% 2.43% 5.54% 3.28% 4.24% 2.51% 3.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.63 58.64 105.32 95.48 98.52 93.18 86.97 -18.00%
EPS 3.29 2.94 3.39 1.62 2.55 4.29 6.56 -36.95%
DPS 1.45 0.00 2.00 2.00 2.00 4.00 2.50 -30.52%
NAPS 1.21 1.21 1.00 1.00 1.00 1.71 1.75 -21.86%
Adjusted Per Share Value based on latest NOSH - 591,920
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.18 13.80 14.51 12.94 13.46 12.48 11.69 19.08%
EPS 0.77 0.69 0.76 0.44 0.58 0.57 0.76 0.87%
DPS 0.34 0.00 0.28 0.27 0.27 0.54 0.34 0.00%
NAPS 0.2842 0.2848 0.1378 0.1356 0.1366 0.229 0.2353 13.45%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.38 2.99 3.88 6.15 6.85 5.94 5.74 -
P/RPS 5.23 5.10 3.68 6.44 6.95 6.37 6.60 -14.40%
P/EPS 102.74 101.70 70.08 187.50 161.56 138.46 100.99 1.15%
EY 0.97 0.98 1.43 0.53 0.62 0.72 0.99 -1.35%
DY 0.43 0.00 0.52 0.33 0.29 0.67 0.44 -1.52%
P/NAPS 2.79 2.47 3.88 6.15 6.85 3.47 3.28 -10.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 28/02/14 28/11/13 30/08/13 22/05/13 28/02/13 -
Price 3.77 3.33 3.37 6.12 6.43 6.55 5.83 -
P/RPS 5.83 5.68 3.20 6.41 6.53 7.03 6.70 -8.87%
P/EPS 114.59 113.27 60.87 186.59 151.65 152.68 102.58 7.68%
EY 0.87 0.88 1.64 0.54 0.66 0.65 0.97 -7.01%
DY 0.38 0.00 0.59 0.33 0.31 0.61 0.43 -7.93%
P/NAPS 3.12 2.75 3.37 6.12 6.43 3.83 3.33 -4.26%

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