[KPJ] QoQ TTM Result on 30-Jun-2013 [#2]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -7.51%

YoY- -24.01%

Quarter Report

KPJ Q2 2013 (announcement).pdf

Latest QR

Upcoming QR

KPJ's Result

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	2,389,339	2,331,648	2,208,540	2,173,935	2,115,527	2,096,097	2,109,811	8.65%
YoY %	2.47%	5.57%	1.59%	2.76%	0.93%	-0.65%	-	-
Horiz. %	113.25%	110.51%	104.68%	103.04%	100.27%	99.35%	100.00%	-
PBT	169,929	159,557	147,769	166,760	181,708	195,905	219,445	-15.68%
YoY %	6.50%	7.98%	-11.39%	-8.23%	-7.25%	-10.73%	-	-
Horiz. %	77.44%	72.71%	67.34%	75.99%	82.80%	89.27%	100.00%	-
Tax	-53,749	-49,192	-38,813	-42,367	-46,240	-49,111	-53,144	0.75%
YoY %	-9.26%	-26.74%	8.39%	8.38%	5.85%	7.59%	-	-
Horiz. %	101.14%	92.56%	73.03%	79.72%	87.01%	92.41%	100.00%	-
NP	116,180	110,365	108,956	124,393	135,468	146,794	166,301	-21.28%
YoY %	5.27%	1.29%	-12.41%	-8.18%	-7.72%	-11.73%	-	-
Horiz. %	69.86%	66.36%	65.52%	74.80%	81.46%	88.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,242	103,114	103,171	117,125	126,629	134,873	153,010	-20.62%
YoY %	4.97%	-0.06%	-11.91%	-7.51%	-6.11%	-11.85%	-	-
Horiz. %	70.74%	67.39%	67.43%	76.55%	82.76%	88.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.63%	30.83%	26.27%	25.41%	25.45%	25.07%	24.22%	-
YoY %	2.59%	17.36%	3.38%	-0.16%	1.52%	3.51%	-	-
Horiz. %	130.59%	127.29%	108.46%	104.91%	105.08%	103.51%	100.00%	-
Total Cost	2,273,159	2,221,283	2,099,584	2,049,542	1,980,059	1,949,303	1,943,510	11.02%
YoY %	2.34%	5.80%	2.44%	3.51%	1.58%	0.30%	-	-
Horiz. %	116.96%	114.29%	108.03%	105.46%	101.88%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,243,789	601,709	591,920	596,556	584,918	1,027,441	1,068,524	10.66%
YoY %	106.71%	1.65%	-0.78%	1.99%	-43.07%	-3.84%	-	-
Horiz. %	116.40%	56.31%	55.40%	55.83%	54.74%	96.16%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	35,803	59,200	61,844	64,929	67,545	71,116	70,112	-36.13%
YoY %	-39.52%	-4.28%	-4.75%	-3.87%	-5.02%	1.43%	-	-
Horiz. %	51.07%	84.44%	88.21%	92.61%	96.34%	101.43%	100.00%	-
Div Payout %	33.08%	57.41%	59.94%	55.44%	53.34%	52.73%	45.82%	-
YoY %	-42.38%	-4.22%	8.12%	3.94%	1.16%	15.08%	-	-
Horiz. %	72.20%	125.29%	130.82%	121.00%	116.41%	115.08%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	1,243,789	601,709	591,920	596,556	584,918	1,027,441	1,068,524	10.66%
YoY %	106.71%	1.65%	-0.78%	1.99%	-43.07%	-3.84%	-	-
Horiz. %	116.40%	56.31%	55.40%	55.83%	54.74%	96.16%	100.00%	-
NOSH	1,027,925	601,709	591,920	596,556	584,918	587,109	596,940	43.71%
YoY %	70.83%	1.65%	-0.78%	1.99%	-0.37%	-1.65%	-	-
Horiz. %	172.20%	100.80%	99.16%	99.94%	97.99%	98.35%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	4.86%	4.73%	4.93%	5.72%	6.40%	7.00%	7.88%	-
YoY %	2.75%	-4.06%	-13.81%	-10.63%	-8.57%	-11.17%	-	-
Horiz. %	61.68%	60.03%	62.56%	72.59%	81.22%	88.83%	100.00%	-
ROE	8.70%	17.14%	17.43%	19.63%	21.65%	13.13%	14.32%	-
YoY %	-49.24%	-1.66%	-11.21%	-9.33%	64.89%	-8.31%	-	-
Horiz. %	60.75%	119.69%	121.72%	137.08%	151.19%	91.69%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	232.44	387.50	373.11	364.41	361.68	357.02	353.44	-24.39%
YoY %	-40.02%	3.86%	2.39%	0.75%	1.31%	1.01%	-	-
Horiz. %	65.77%	109.64%	105.57%	103.10%	102.33%	101.01%	100.00%	-
EPS	10.53	17.14	17.43	19.63	21.65	22.97	25.63	-44.76%
YoY %	-38.56%	-1.66%	-11.21%	-9.33%	-5.75%	-10.38%	-	-
Horiz. %	41.08%	66.87%	68.01%	76.59%	84.47%	89.62%	100.00%	-
DPS	3.48	9.84	10.50	11.00	11.55	12.11	11.75	-55.60%
YoY %	-64.63%	-6.29%	-4.55%	-4.76%	-4.62%	3.06%	-	-
Horiz. %	29.62%	83.74%	89.36%	93.62%	98.30%	103.06%	100.00%	-
NAPS	1.21	1.00	1.00	1.00	1.00	1.75	1.79	-22.99%
YoY %	21.00%	0.00%	0.00%	0.00%	-42.86%	-2.23%	-	-
Horiz. %	67.60%	55.87%	55.87%	55.87%	55.87%	97.77%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 596,556
RPS	52.78	51.51	48.79	48.03	46.74	46.31	46.61	8.64%
YoY %	2.47%	5.57%	1.58%	2.76%	0.93%	-0.64%	-	-
Horiz. %	113.24%	110.51%	104.68%	103.05%	100.28%	99.36%	100.00%	-
EPS	2.39	2.28	2.28	2.59	2.80	2.98	3.38	-20.64%
YoY %	4.82%	0.00%	-11.97%	-7.50%	-6.04%	-11.83%	-	-
Horiz. %	70.71%	67.46%	67.46%	76.63%	82.84%	88.17%	100.00%	-
DPS	0.79	1.31	1.37	1.43	1.49	1.57	1.55	-36.21%
YoY %	-39.69%	-4.38%	-4.20%	-4.03%	-5.10%	1.29%	-	-
Horiz. %	50.97%	84.52%	88.39%	92.26%	96.13%	101.29%	100.00%	-
NAPS	0.2748	0.1329	0.1308	0.1318	0.1292	0.227	0.2361	10.65%
YoY %	106.77%	1.61%	-0.76%	2.01%	-43.08%	-3.85%	-	-
Horiz. %	116.39%	56.29%	55.40%	55.82%	54.72%	96.15%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	2.99	3.88	6.15	6.85	5.94	5.74	6.10	-
P/RPS	1.29	1.00	1.65	1.88	1.64	1.61	1.73	-17.78%
YoY %	29.00%	-39.39%	-12.23%	14.63%	1.86%	-6.94%	-	-
Horiz. %	74.57%	57.80%	95.38%	108.67%	94.80%	93.06%	100.00%	-
P/EPS	28.39	22.64	35.28	34.89	27.44	24.99	23.80	12.48%
YoY %	25.40%	-35.83%	1.12%	27.15%	9.80%	5.00%	-	-
Horiz. %	119.29%	95.13%	148.24%	146.60%	115.29%	105.00%	100.00%	-
EY	3.52	4.42	2.83	2.87	3.64	4.00	4.20	-11.11%
YoY %	-20.36%	56.18%	-1.39%	-21.15%	-9.00%	-4.76%	-	-
Horiz. %	83.81%	105.24%	67.38%	68.33%	86.67%	95.24%	100.00%	-
DY	1.16	2.54	1.71	1.61	1.94	2.11	1.93	-28.80%
YoY %	-54.33%	48.54%	6.21%	-17.01%	-8.06%	9.33%	-	-
Horiz. %	60.10%	131.61%	88.60%	83.42%	100.52%	109.33%	100.00%	-
P/NAPS	2.47	3.88	6.15	6.85	5.94	3.28	3.41	-19.36%
YoY %	-36.34%	-36.91%	-10.22%	15.32%	81.10%	-3.81%	-	-
Horiz. %	72.43%	113.78%	180.35%	200.88%	174.19%	96.19%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/05/14	28/02/14	28/11/13	30/08/13	22/05/13	28/02/13	29/11/12	-
Price	3.33	3.37	6.12	6.43	6.55	5.83	5.80	-
P/RPS	1.43	0.87	1.64	1.76	1.81	1.63	1.64	-8.73%
YoY %	64.37%	-46.95%	-6.82%	-2.76%	11.04%	-0.61%	-	-
Horiz. %	87.20%	53.05%	100.00%	107.32%	110.37%	99.39%	100.00%	-
P/EPS	31.62	19.67	35.11	32.75	30.26	25.38	22.63	25.00%
YoY %	60.75%	-43.98%	7.21%	8.23%	19.23%	12.15%	-	-
Horiz. %	139.73%	86.92%	155.15%	144.72%	133.72%	112.15%	100.00%	-
EY	3.16	5.09	2.85	3.05	3.31	3.94	4.42	-20.06%
YoY %	-37.92%	78.60%	-6.56%	-7.85%	-15.99%	-10.86%	-	-
Horiz. %	71.49%	115.16%	64.48%	69.00%	74.89%	89.14%	100.00%	-
DY	1.05	2.92	1.72	1.71	1.76	2.08	2.03	-35.58%
YoY %	-64.04%	69.77%	0.58%	-2.84%	-15.38%	2.46%	-	-
Horiz. %	51.72%	143.84%	84.73%	84.24%	86.70%	102.46%	100.00%	-
P/NAPS	2.75	3.37	6.12	6.43	6.55	3.33	3.24	-10.36%
YoY %	-18.40%	-44.93%	-4.82%	-1.83%	96.70%	2.78%	-	-
Horiz. %	84.88%	104.01%	188.89%	198.46%	202.16%	102.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos