[KPJ] QoQ 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- -13.68%
YoY- 50.02%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 714,272 709,887 716,493 657,078 662,823 602,742 633,716 8.32%
PBT 55,434 50,046 70,117 51,417 50,195 45,478 57,816 -2.77%
Tax -16,735 -13,666 -26,781 -15,376 -14,667 -13,137 -23,784 -20.94%
NP 38,699 36,380 43,336 36,041 35,528 32,341 34,032 8.97%
-
NP to SH 35,994 33,894 49,940 29,126 33,743 30,221 33,312 5.31%
-
Tax Rate 30.19% 27.31% 38.19% 29.90% 29.22% 28.89% 41.14% -
Total Cost 675,573 673,507 673,157 621,037 627,295 570,401 599,684 8.29%
-
Net Worth 1,293,377 1,353,628 1,030,464 1,224,732 1,241,004 1,243,789 601,709 66.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,545 27,712 49,977 14,923 14,871 - 12,034 28.66%
Div Payout % 48.75% 81.76% 100.08% 51.24% 44.07% - 36.13% -
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 1,293,377 1,353,628 1,030,464 1,224,732 1,241,004 1,243,789 601,709 66.78%
NOSH 1,002,618 1,065,849 1,030,464 1,029,187 1,025,623 1,027,925 601,709 40.68%
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 5.42% 5.12% 6.05% 5.49% 5.36% 5.37% 5.37% -
ROE 2.78% 2.50% 4.85% 2.38% 2.72% 2.43% 5.54% -
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 71.24 66.60 69.53 63.84 64.63 58.64 105.32 -22.99%
EPS 3.59 3.23 4.84 2.83 3.29 2.94 3.39 3.90%
DPS 1.75 2.60 4.85 1.45 1.45 0.00 2.00 -8.53%
NAPS 1.29 1.27 1.00 1.19 1.21 1.21 1.00 18.55%
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 15.78 15.68 15.83 14.52 14.64 13.32 14.00 8.32%
EPS 0.80 0.75 1.10 0.64 0.75 0.67 0.74 5.34%
DPS 0.39 0.61 1.10 0.33 0.33 0.00 0.27 27.86%
NAPS 0.2857 0.299 0.2276 0.2706 0.2742 0.2748 0.1329 66.80%
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 5.92 6.40 5.32 6.08 5.23 5.10 3.68 37.41%
P/EPS 117.55 133.96 76.35 137.10 102.74 101.70 70.08 41.30%
EY 0.85 0.75 1.31 0.73 0.97 0.98 1.43 -29.37%
DY 0.41 0.61 1.31 0.37 0.43 0.00 0.52 -14.69%
P/NAPS 3.27 3.35 3.70 3.26 2.79 2.47 3.88 -10.80%
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 5.90 6.34 5.75 6.03 5.83 5.68 3.20 50.52%
P/EPS 116.99 132.70 82.54 136.04 114.59 113.27 60.87 54.76%
EY 0.85 0.75 1.21 0.74 0.87 0.88 1.64 -35.55%
DY 0.42 0.62 1.21 0.38 0.38 0.00 0.59 -20.32%
P/NAPS 3.26 3.32 4.00 3.24 3.12 2.75 3.37 -2.19%

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