[KPJ] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -32.13%
YoY- 12.15%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 694,204 721,839 714,272 709,887 716,493 657,078 662,823 3.12%
PBT 43,698 55,462 55,434 50,046 70,117 51,417 50,195 -8.80%
Tax -16,788 -15,001 -16,735 -13,666 -26,781 -15,376 -14,667 9.39%
NP 26,910 40,461 38,699 36,380 43,336 36,041 35,528 -16.86%
-
NP to SH 24,583 38,157 35,994 33,894 49,940 29,126 33,743 -18.98%
-
Tax Rate 38.42% 27.05% 30.19% 27.31% 38.19% 29.90% 29.22% -
Total Cost 667,294 681,378 675,573 673,507 673,157 621,037 627,295 4.19%
-
Net Worth 1,498,191 1,420,518 1,293,377 1,353,628 1,030,464 1,224,732 1,241,004 13.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 16,247 18,145 17,545 27,712 49,977 14,923 14,871 6.06%
Div Payout % 66.09% 47.55% 48.75% 81.76% 100.08% 51.24% 44.07% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,498,191 1,420,518 1,293,377 1,353,628 1,030,464 1,224,732 1,241,004 13.33%
NOSH 1,055,064 1,036,874 1,002,618 1,065,849 1,030,464 1,029,187 1,025,623 1.89%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.88% 5.61% 5.42% 5.12% 6.05% 5.49% 5.36% -
ROE 1.64% 2.69% 2.78% 2.50% 4.85% 2.38% 2.72% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.80 69.62 71.24 66.60 69.53 63.84 64.63 1.19%
EPS 2.33 3.68 3.59 3.23 4.84 2.83 3.29 -20.49%
DPS 1.54 1.75 1.75 2.60 4.85 1.45 1.45 4.08%
NAPS 1.42 1.37 1.29 1.27 1.00 1.19 1.21 11.22%
Adjusted Per Share Value based on latest NOSH - 1,065,849
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.34 15.95 15.78 15.68 15.83 14.52 14.64 3.15%
EPS 0.54 0.84 0.80 0.75 1.10 0.64 0.75 -19.61%
DPS 0.36 0.40 0.39 0.61 1.10 0.33 0.33 5.95%
NAPS 0.331 0.3138 0.2857 0.299 0.2276 0.2706 0.2742 13.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.22 4.20 4.22 4.26 3.70 3.88 3.38 -
P/RPS 6.41 6.03 5.92 6.40 5.32 6.08 5.23 14.48%
P/EPS 181.12 114.13 117.55 133.96 76.35 137.10 102.74 45.78%
EY 0.55 0.88 0.85 0.75 1.31 0.73 0.97 -31.42%
DY 0.36 0.42 0.41 0.61 1.31 0.37 0.43 -11.14%
P/NAPS 2.97 3.07 3.27 3.35 3.70 3.26 2.79 4.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 28/05/15 27/02/15 25/11/14 26/08/14 -
Price 4.36 4.24 4.20 4.22 4.00 3.85 3.77 -
P/RPS 6.63 6.09 5.90 6.34 5.75 6.03 5.83 8.92%
P/EPS 187.12 115.22 116.99 132.70 82.54 136.04 114.59 38.54%
EY 0.53 0.87 0.85 0.75 1.21 0.74 0.87 -28.07%
DY 0.35 0.41 0.42 0.62 1.21 0.38 0.38 -5.32%
P/NAPS 3.07 3.09 3.26 3.32 4.00 3.24 3.12 -1.06%

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