[KPJ] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 100.68%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 820,560 801,329 822,883 833,728 803,203 793,025 793,909 2.22%
PBT 62,938 61,419 60,886 77,103 49,631 45,543 54,229 10.42%
Tax -21,851 -16,843 -15,400 -14,098 -16,542 -14,091 -14,173 33.42%
NP 41,087 44,576 45,486 63,005 33,089 31,452 40,056 1.70%
-
NP to SH 41,301 42,337 42,482 61,317 30,555 32,164 38,272 5.20%
-
Tax Rate 34.72% 27.42% 25.29% 18.28% 33.33% 30.94% 26.14% -
Total Cost 779,473 756,753 777,397 770,723 770,114 761,573 753,853 2.25%
-
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 3.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 21,858 21,941 21,940 17,515 7,327 19,692 23,988 -6.00%
Div Payout % 52.93% 51.83% 51.65% 28.57% 23.98% 61.22% 62.68% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 3.18%
NOSH 4,301,150 4,283,159 4,281,834 4,281,413 4,280,627 1,094,013 1,090,370 149.44%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.01% 5.56% 5.53% 7.56% 4.12% 3.97% 5.05% -
ROE 2.36% 2.41% 2.42% 3.50% 4.06% 1.91% 2.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.77 18.26 18.75 19.04 41.65 72.49 72.81 -59.46%
EPS 0.96 0.96 0.96 1.37 1.58 2.94 3.51 -57.83%
DPS 0.50 0.50 0.50 0.40 0.38 1.80 2.20 -62.72%
NAPS 0.40 0.40 0.40 0.40 0.39 1.54 1.53 -59.08%
Adjusted Per Share Value based on latest NOSH - 4,281,413
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.79 18.35 18.84 19.09 18.39 18.16 18.18 2.22%
EPS 0.95 0.97 0.97 1.40 0.70 0.74 0.88 5.23%
DPS 0.50 0.50 0.50 0.40 0.17 0.45 0.55 -6.15%
NAPS 0.4005 0.402 0.402 0.4011 0.1722 0.3858 0.382 3.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.08 1.02 0.89 0.97 1.04 4.22 4.05 -
P/RPS 5.75 5.59 4.75 5.09 2.50 5.82 5.67 0.93%
P/EPS 114.32 105.73 91.93 69.27 65.64 143.54 115.38 -0.61%
EY 0.87 0.95 1.09 1.44 1.52 0.70 0.87 0.00%
DY 0.46 0.49 0.56 0.41 0.37 0.43 0.14 120.85%
P/NAPS 2.70 2.55 2.23 2.43 2.67 2.74 4.05 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 -
Price 1.08 1.14 0.94 0.925 1.02 4.20 4.17 -
P/RPS 5.75 6.24 5.01 4.86 2.45 5.79 5.83 -0.91%
P/EPS 114.32 118.16 97.10 66.06 64.37 142.86 118.80 -2.52%
EY 0.87 0.85 1.03 1.51 1.55 0.70 0.84 2.36%
DY 0.46 0.44 0.53 0.43 0.37 0.43 0.13 132.02%
P/NAPS 2.70 2.85 2.35 2.31 2.62 2.73 4.17 -25.13%

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